[CDB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.29%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,759,460 4,152,734 3,513,443 2,662,985 2,113,691 1,596,927 1,113,766 27.35%
PBT 1,551,677 1,352,671 1,011,818 577,486 393,705 154,269 143,717 48.61%
Tax -400,207 -343,517 -289,111 -167,991 -115,434 -45,246 3,400 -
NP 1,151,470 1,009,154 722,707 409,495 278,271 109,023 147,117 40.86%
-
NP to SH 1,151,470 1,009,154 722,707 409,495 278,271 109,023 147,117 40.86%
-
Tax Rate 25.79% 25.40% 28.57% 29.09% 29.32% 29.33% -2.37% -
Total Cost 3,607,990 3,143,580 2,790,736 2,253,490 1,835,420 1,487,904 966,649 24.52%
-
Net Worth 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 10.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,488,008 1,695,942 401,959 - - - - -
Div Payout % 129.23% 168.06% 55.62% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 10.34%
NOSH 777,930 750,766 750,319 748,120 750,181 754,545 742,124 0.78%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 24.19% 24.30% 20.57% 15.38% 13.17% 6.83% 13.21% -
ROE 51.75% 55.09% 36.76% 19.98% 17.17% 8.21% 11.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 611.81 553.13 468.26 355.96 281.76 211.64 150.08 26.36%
EPS 148.02 134.42 96.32 54.74 37.09 14.45 19.82 39.76%
DPS 191.28 226.00 53.50 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.44 2.62 2.74 2.16 1.76 1.66 9.48%
Adjusted Per Share Value based on latest NOSH - 748,120
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.57 35.40 29.95 22.70 18.02 13.61 9.49 27.36%
EPS 9.82 8.60 6.16 3.49 2.37 0.93 1.25 40.94%
DPS 12.68 14.46 3.43 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1561 0.1676 0.1747 0.1381 0.1132 0.105 10.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.24 21.50 12.50 5.80 4.72 3.72 0.00 -
P/RPS 0.37 3.89 2.67 1.63 1.68 1.76 0.00 -
P/EPS 1.51 16.00 12.98 10.60 12.72 25.75 0.00 -
EY 66.08 6.25 7.71 9.44 7.86 3.88 0.00 -
DY 85.39 10.51 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 8.81 4.77 2.12 2.19 2.11 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 -
Price 2.22 23.00 12.30 6.20 4.68 3.80 0.00 -
P/RPS 0.36 4.16 2.63 1.74 1.66 1.80 0.00 -
P/EPS 1.50 17.11 12.77 11.33 12.62 26.30 0.00 -
EY 66.67 5.84 7.83 8.83 7.93 3.80 0.00 -
DY 86.16 9.83 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 9.43 4.69 2.26 2.17 2.16 0.00 -

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
Post a Comment