[CDB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.09%
YoY- 39.64%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 5,224,407 4,893,638 4,759,460 4,152,734 3,513,443 2,662,985 2,113,691 16.27%
PBT 1,483,814 1,411,397 1,551,677 1,352,671 1,011,818 577,486 393,705 24.73%
Tax -391,356 -375,165 -400,207 -343,517 -289,111 -167,991 -115,434 22.55%
NP 1,092,458 1,036,232 1,151,470 1,009,154 722,707 409,495 278,271 25.58%
-
NP to SH 1,092,458 1,036,232 1,151,470 1,009,154 722,707 409,495 278,271 25.58%
-
Tax Rate 26.38% 26.58% 25.79% 25.40% 28.57% 29.09% 29.32% -
Total Cost 4,131,949 3,857,406 3,607,990 3,143,580 2,790,736 2,253,490 1,835,420 14.47%
-
Net Worth 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 -2.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,352,958 1,375,519 1,488,008 1,695,942 401,959 - - -
Div Payout % 123.85% 132.74% 129.23% 168.06% 55.62% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,399,906 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 -2.40%
NOSH 777,725 777,340 777,930 750,766 750,319 748,120 750,181 0.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.91% 21.18% 24.19% 24.30% 20.57% 15.38% 13.17% -
ROE 78.04% 55.78% 51.75% 55.09% 36.76% 19.98% 17.17% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 671.75 629.54 611.81 553.13 468.26 355.96 281.76 15.57%
EPS 140.47 133.30 148.02 134.42 96.32 54.74 37.09 24.83%
DPS 174.00 177.00 191.28 226.00 53.50 0.00 0.00 -
NAPS 1.80 2.39 2.86 2.44 2.62 2.74 2.16 -2.99%
Adjusted Per Share Value based on latest NOSH - 750,766
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.53 41.71 40.57 35.40 29.95 22.70 18.02 16.26%
EPS 9.31 8.83 9.82 8.60 6.16 3.49 2.37 25.59%
DPS 11.53 11.73 12.68 14.46 3.43 0.00 0.00 -
NAPS 0.1193 0.1584 0.1897 0.1561 0.1676 0.1747 0.1381 -2.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.43 2.14 2.24 21.50 12.50 5.80 4.72 -
P/RPS 0.36 0.34 0.37 3.89 2.67 1.63 1.68 -22.63%
P/EPS 1.73 1.61 1.51 16.00 12.98 10.60 12.72 -28.27%
EY 57.81 62.29 66.08 6.25 7.71 9.44 7.86 39.43%
DY 71.60 82.71 85.39 10.51 4.28 0.00 0.00 -
P/NAPS 1.35 0.90 0.78 8.81 4.77 2.12 2.19 -7.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 28/10/09 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 -
Price 2.47 2.15 2.22 23.00 12.30 6.20 4.68 -
P/RPS 0.37 0.34 0.36 4.16 2.63 1.74 1.66 -22.12%
P/EPS 1.76 1.61 1.50 17.11 12.77 11.33 12.62 -27.97%
EY 56.87 62.00 66.67 5.84 7.83 8.83 7.93 38.84%
DY 70.45 82.33 86.16 9.83 4.35 0.00 0.00 -
P/NAPS 1.37 0.90 0.78 9.43 4.69 2.26 2.17 -7.37%

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