[CDB] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -5.68%

YoY- -8.03%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	6,214,523	5,679,564	5,111,832	4,877,492	4,650,265	3,960,081	3,337,538	10.90%
YoY %	9.42%	11.11%	4.80%	4.89%	17.43%	18.65%	-	-
Horiz. %	186.20%	170.17%	153.16%	146.14%	139.33%	118.65%	100.00%	-
PBT	1,612,956	1,613,189	1,426,551	1,443,679	1,561,383	1,232,806	955,335	9.11%
YoY %	-0.01%	13.08%	-1.19%	-7.54%	26.65%	29.04%	-	-
Horiz. %	168.84%	168.86%	149.32%	151.12%	163.44%	129.04%	100.00%	-
Tax	-281,464	-424,135	-379,322	-381,590	-406,576	-316,104	-270,564	0.65%
YoY %	33.64%	-11.81%	0.59%	6.15%	-28.62%	-16.83%	-	-
Horiz. %	104.03%	156.76%	140.20%	141.04%	150.27%	116.83%	100.00%	-
NP	1,331,492	1,189,054	1,047,229	1,062,089	1,154,807	916,702	684,771	11.70%
YoY %	11.98%	13.54%	-1.40%	-8.03%	25.97%	33.87%	-	-
Horiz. %	194.44%	173.64%	152.93%	155.10%	168.64%	133.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,331,492	1,189,054	1,047,229	1,062,089	1,154,807	916,702	684,771	11.70%
YoY %	11.98%	13.54%	-1.40%	-8.03%	25.97%	33.87%	-	-
Horiz. %	194.44%	173.64%	152.93%	155.10%	168.64%	133.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.45%	26.29%	26.59%	26.43%	26.04%	25.64%	28.32%	-
YoY %	-33.62%	-1.13%	0.61%	1.50%	1.56%	-9.46%	-	-
Horiz. %	61.62%	92.83%	93.89%	93.33%	91.95%	90.54%	100.00%	-
Total Cost	4,883,031	4,490,510	4,064,603	3,815,403	3,495,458	3,043,379	2,652,767	10.69%
YoY %	8.74%	10.48%	6.53%	9.15%	14.85%	14.72%	-	-
Horiz. %	184.07%	169.28%	153.22%	143.83%	131.77%	114.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	-10.17%
YoY %	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	-	-
Horiz. %	52.49%	59.98%	66.75%	96.22%	113.93%	93.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,711,038	1,290,937	1,547,101	1,399,300	1,631,989	945,176	401,959	27.27%
YoY %	32.54%	-16.56%	10.56%	-14.26%	72.67%	135.14%	-	-
Horiz. %	425.67%	321.16%	384.89%	348.12%	406.01%	235.14%	100.00%	-
Div Payout %	128.51%	108.57%	147.73%	131.75%	141.32%	103.11%	58.70%	-
YoY %	18.37%	-26.51%	12.13%	-6.77%	37.06%	75.66%	-	-
Horiz. %	218.93%	184.96%	251.67%	224.45%	240.75%	175.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,088,397	1,243,778	1,384,263	1,995,298	2,362,589	1,933,593	2,073,659	-10.17%
YoY %	-12.49%	-10.15%	-30.62%	-15.55%	22.19%	-6.75%	-	-
Horiz. %	52.49%	59.98%	66.75%	96.22%	113.93%	93.25%	100.00%	-
NOSH	7,774,268	777,361	777,675	776,380	767,074	749,455	751,325	47.56%
YoY %	900.08%	-0.04%	0.17%	1.21%	2.35%	-0.25%	-	-
Horiz. %	1,034.74%	103.47%	103.51%	103.33%	102.10%	99.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	21.43%	20.94%	20.49%	21.78%	24.83%	23.15%	20.52%	-
YoY %	2.34%	2.20%	-5.92%	-12.28%	7.26%	12.82%	-	-
Horiz. %	104.43%	102.05%	99.85%	106.14%	121.00%	112.82%	100.00%	-
ROE	122.34%	95.60%	75.65%	53.23%	48.88%	47.41%	33.02%	-
YoY %	27.97%	26.37%	42.12%	8.90%	3.10%	43.58%	-	-
Horiz. %	370.50%	289.52%	229.10%	161.21%	148.03%	143.58%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	79.94	730.62	657.32	628.23	606.23	528.39	444.22	-24.84%
YoY %	-89.06%	11.15%	4.63%	3.63%	14.73%	18.95%	-	-
Horiz. %	18.00%	164.47%	147.97%	141.42%	136.47%	118.95%	100.00%	-
EPS	17.13	152.96	134.66	136.80	150.55	122.32	91.14	-24.29%
YoY %	-88.80%	13.59%	-1.56%	-9.13%	23.08%	34.21%	-	-
Horiz. %	18.80%	167.83%	147.75%	150.10%	165.19%	134.21%	100.00%	-
DPS	22.01	166.00	199.00	180.00	212.75	126.00	53.50	-13.74%
YoY %	-86.74%	-16.58%	10.56%	-15.39%	68.85%	135.51%	-	-
Horiz. %	41.14%	310.28%	371.96%	336.45%	397.66%	235.51%	100.00%	-
NAPS	0.14	1.60	1.78	2.57	3.08	2.58	2.76	-39.13%
YoY %	-91.25%	-10.11%	-30.74%	-16.56%	19.38%	-6.52%	-	-
Horiz. %	5.07%	57.97%	64.49%	93.12%	111.59%	93.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 776,380
RPS	52.97	48.41	43.57	41.58	39.64	33.76	28.45	10.90%
YoY %	9.42%	11.11%	4.79%	4.89%	17.42%	18.66%	-	-
Horiz. %	186.19%	170.16%	153.15%	146.15%	139.33%	118.66%	100.00%	-
EPS	11.35	10.14	8.93	9.05	9.84	7.81	5.84	11.70%
YoY %	11.93%	13.55%	-1.33%	-8.03%	25.99%	33.73%	-	-
Horiz. %	194.35%	173.63%	152.91%	154.97%	168.49%	133.73%	100.00%	-
DPS	14.58	11.00	13.19	11.93	13.91	8.06	3.43	27.24%
YoY %	32.55%	-16.60%	10.56%	-14.23%	72.58%	134.99%	-	-
Horiz. %	425.07%	320.70%	384.55%	347.81%	405.54%	234.99%	100.00%	-
NAPS	0.0928	0.106	0.118	0.1701	0.2014	0.1648	0.1768	-10.17%
YoY %	-12.45%	-10.17%	-30.63%	-15.54%	22.21%	-6.79%	-	-
Horiz. %	52.49%	59.95%	66.74%	96.21%	113.91%	93.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.25	2.90	2.30	2.22	2.39	23.00	10.90	-
P/RPS	5.32	0.40	0.35	0.35	0.39	4.35	2.45	13.78%
YoY %	1,230.00%	14.29%	0.00%	-10.26%	-91.03%	77.55%	-	-
Horiz. %	217.14%	16.33%	14.29%	14.29%	15.92%	177.55%	100.00%	-
P/EPS	24.81	1.90	1.71	1.62	1.59	18.80	11.96	12.91%
YoY %	1,205.79%	11.11%	5.56%	1.89%	-91.54%	57.19%	-	-
Horiz. %	207.44%	15.89%	14.30%	13.55%	13.29%	157.19%	100.00%	-
EY	4.03	52.74	58.55	61.62	62.99	5.32	8.36	-11.44%
YoY %	-92.36%	-9.92%	-4.98%	-2.17%	1,084.02%	-36.36%	-	-
Horiz. %	48.21%	630.86%	700.36%	737.08%	753.47%	63.64%	100.00%	-
DY	5.18	57.24	86.52	81.08	89.02	5.48	4.91	0.89%
YoY %	-90.95%	-33.84%	6.71%	-8.92%	1,524.45%	11.61%	-	-
Horiz. %	105.50%	1,165.78%	1,762.12%	1,651.32%	1,813.03%	111.61%	100.00%	-
P/NAPS	30.36	1.81	1.29	0.86	0.78	8.91	3.95	40.43%
YoY %	1,577.35%	40.31%	50.00%	10.26%	-91.25%	125.57%	-	-
Horiz. %	768.61%	45.82%	32.66%	21.77%	19.75%	225.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	20/07/06	-
Price	4.42	2.98	2.37	2.22	2.36	22.90	11.50	-
P/RPS	5.53	0.41	0.36	0.35	0.39	4.33	2.59	13.46%
YoY %	1,248.78%	13.89%	2.86%	-10.26%	-90.99%	67.18%	-	-
Horiz. %	213.51%	15.83%	13.90%	13.51%	15.06%	167.18%	100.00%	-
P/EPS	25.81	1.95	1.76	1.62	1.57	18.72	12.62	12.65%
YoY %	1,223.59%	10.80%	8.64%	3.18%	-91.61%	48.34%	-	-
Horiz. %	204.52%	15.45%	13.95%	12.84%	12.44%	148.34%	100.00%	-
EY	3.87	51.33	56.82	61.62	63.79	5.34	7.93	-11.25%
YoY %	-92.46%	-9.66%	-7.79%	-3.40%	1,094.57%	-32.66%	-	-
Horiz. %	48.80%	647.29%	716.52%	777.05%	804.41%	67.34%	100.00%	-
DY	4.98	55.70	83.97	81.08	90.15	5.50	4.65	1.14%
YoY %	-91.06%	-33.67%	3.56%	-10.06%	1,539.09%	18.28%	-	-
Horiz. %	107.10%	1,197.85%	1,805.81%	1,743.66%	1,938.71%	118.28%	100.00%	-
P/NAPS	31.57	1.86	1.33	0.86	0.77	8.88	4.17	40.08%
YoY %	1,597.31%	39.85%	54.65%	11.69%	-91.33%	112.95%	-	-
Horiz. %	757.07%	44.60%	31.89%	20.62%	18.47%	212.95%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

SELL

2024-07-03 15:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

985

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

921

YTLPOWR

YTL POWER INTERNATIONAL BHD

823

JCY

JCY INTERNATIONAL BERHAD

816

GENTING

GENTING BHD

710

PBBANK

PUBLIC BANK BHD

559

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More