[CDB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.54%
YoY- 76.49%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 4,893,638 4,759,460 4,152,734 3,513,443 2,662,985 2,113,691 1,596,927 20.49%
PBT 1,411,397 1,551,677 1,352,671 1,011,818 577,486 393,705 154,269 44.57%
Tax -375,165 -400,207 -343,517 -289,111 -167,991 -115,434 -45,246 42.22%
NP 1,036,232 1,151,470 1,009,154 722,707 409,495 278,271 109,023 45.49%
-
NP to SH 1,036,232 1,151,470 1,009,154 722,707 409,495 278,271 109,023 45.49%
-
Tax Rate 26.58% 25.79% 25.40% 28.57% 29.09% 29.32% 29.33% -
Total Cost 3,857,406 3,607,990 3,143,580 2,790,736 2,253,490 1,835,420 1,487,904 17.18%
-
Net Worth 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 5.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,375,519 1,488,008 1,695,942 401,959 - - - -
Div Payout % 132.74% 129.23% 168.06% 55.62% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 5.74%
NOSH 777,340 777,930 750,766 750,319 748,120 750,181 754,545 0.49%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 21.18% 24.19% 24.30% 20.57% 15.38% 13.17% 6.83% -
ROE 55.78% 51.75% 55.09% 36.76% 19.98% 17.17% 8.21% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 629.54 611.81 553.13 468.26 355.96 281.76 211.64 19.90%
EPS 133.30 148.02 134.42 96.32 54.74 37.09 14.45 44.77%
DPS 177.00 191.28 226.00 53.50 0.00 0.00 0.00 -
NAPS 2.39 2.86 2.44 2.62 2.74 2.16 1.76 5.22%
Adjusted Per Share Value based on latest NOSH - 750,319
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 41.71 40.57 35.40 29.95 22.70 18.02 13.61 20.50%
EPS 8.83 9.82 8.60 6.16 3.49 2.37 0.93 45.46%
DPS 11.73 12.68 14.46 3.43 0.00 0.00 0.00 -
NAPS 0.1584 0.1897 0.1561 0.1676 0.1747 0.1381 0.1132 5.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 2.24 21.50 12.50 5.80 4.72 3.72 -
P/RPS 0.34 0.37 3.89 2.67 1.63 1.68 1.76 -23.94%
P/EPS 1.61 1.51 16.00 12.98 10.60 12.72 25.75 -36.97%
EY 62.29 66.08 6.25 7.71 9.44 7.86 3.88 58.76%
DY 82.71 85.39 10.51 4.28 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 8.81 4.77 2.12 2.19 2.11 -13.22%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 -
Price 2.15 2.22 23.00 12.30 6.20 4.68 3.80 -
P/RPS 0.34 0.36 4.16 2.63 1.74 1.66 1.80 -24.23%
P/EPS 1.61 1.50 17.11 12.77 11.33 12.62 26.30 -37.19%
EY 62.00 66.67 5.84 7.83 8.83 7.93 3.80 59.19%
DY 82.33 86.16 9.83 4.35 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 9.43 4.69 2.26 2.17 2.16 -13.56%

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