[CDB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.61%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,981,568 4,866,376 4,514,217 3,806,103 3,119,734 2,342,539 1,836,077 18.08%
PBT 1,372,498 1,523,709 1,501,931 1,168,898 834,037 428,244 261,342 31.82%
Tax -369,210 -397,695 -395,198 -301,910 -236,374 -126,269 -75,686 30.21%
NP 1,003,288 1,126,014 1,106,733 866,988 597,663 301,975 185,656 32.45%
-
NP to SH 1,003,288 1,126,014 1,106,733 866,988 597,663 301,975 185,656 32.45%
-
Tax Rate 26.90% 26.10% 26.31% 25.83% 28.34% 29.49% 28.96% -
Total Cost 3,978,280 3,740,362 3,407,484 2,939,115 2,522,071 2,040,564 1,650,421 15.78%
-
Net Worth 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 -0.89%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,655,341 1,456,105 1,708,133 833,759 - - - -
Div Payout % 164.99% 129.32% 154.34% 96.17% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 -0.89%
NOSH 777,251 778,076 749,715 750,006 750,678 752,727 748,367 0.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.14% 23.14% 24.52% 22.78% 19.16% 12.89% 10.11% -
ROE 72.93% 51.87% 59.29% 43.46% 24.57% 16.79% 12.79% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 640.92 625.44 602.12 507.48 415.59 311.21 245.34 17.34%
EPS 129.08 144.72 147.62 115.60 79.62 40.12 24.81 31.61%
DPS 213.00 188.00 227.75 111.00 0.00 0.00 0.00 -
NAPS 1.77 2.79 2.49 2.66 3.24 2.39 1.94 -1.51%
Adjusted Per Share Value based on latest NOSH - 750,006
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 42.46 41.48 38.48 32.44 26.59 19.97 15.65 18.08%
EPS 8.55 9.60 9.43 7.39 5.09 2.57 1.58 32.48%
DPS 14.11 12.41 14.56 7.11 0.00 0.00 0.00 -
NAPS 0.1173 0.185 0.1591 0.1701 0.2073 0.1533 0.1238 -0.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.26 2.12 2.44 18.70 8.45 5.30 4.26 -
P/RPS 0.35 0.34 0.41 3.68 2.03 1.70 1.74 -23.44%
P/EPS 1.75 1.46 1.65 16.18 10.61 13.21 17.17 -31.64%
EY 57.12 68.26 60.50 6.18 9.42 7.57 5.82 46.29%
DY 94.25 88.68 93.34 5.94 0.00 0.00 0.00 -
P/NAPS 1.28 0.76 0.98 7.03 2.61 2.22 2.20 -8.62%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 04/05/10 30/04/09 29/04/08 03/05/07 03/05/06 27/04/05 29/04/04 -
Price 2.27 2.23 2.42 21.50 11.20 5.35 4.48 -
P/RPS 0.35 0.36 0.40 4.24 2.69 1.72 1.83 -24.08%
P/EPS 1.76 1.54 1.64 18.60 14.07 13.34 18.06 -32.15%
EY 56.86 64.90 61.00 5.38 7.11 7.50 5.54 47.39%
DY 93.83 84.30 94.11 5.16 0.00 0.00 0.00 -
P/NAPS 1.28 0.80 0.97 8.08 3.46 2.24 2.31 -9.36%

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