CELCOMDIGI BERHAD

KLSE (MYR): CDB (6947)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.70

Today's Change

-0.01 (0.27%)

Day's Change

3.68 - 3.74

Trading Volume

958,900

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,616,956 12,656,093 12,682,151 6,773,311 6,335,674 6,152,747 6,297,358 6,527,111 6,340,473 6,597,102 6,913,984 7,018,507 6.79%
PBT 1,709,016 2,147,898 2,180,944 1,218,357 1,514,885 1,622,046 1,892,321 2,079,442 1,985,350 2,238,184 2,308,745 2,645,183 -2.12%
Tax -224,748 -530,734 -614,047 -454,688 -352,781 -401,077 -459,372 -538,654 -508,652 -605,526 -586,195 -614,095 -0.00%
NP 1,484,268 1,617,164 1,566,897 763,669 1,162,104 1,220,969 1,432,949 1,540,788 1,476,698 1,632,658 1,722,550 2,031,088 -2.84%
-
NP to SH 1,505,828 1,610,803 1,552,267 763,497 1,162,104 1,220,969 1,432,949 1,540,788 1,476,698 1,632,658 1,722,550 2,031,088 -2.94%
-
Tax Rate 13.15% 24.71% 28.16% 37.32% 23.29% 24.73% 24.28% 25.90% 25.62% 27.05% 25.39% 23.22% -
Total Cost 11,132,688 11,038,929 11,115,254 6,009,642 5,173,570 4,931,778 4,864,409 4,986,323 4,863,775 4,964,444 5,191,434 4,987,419 9.30%
-
Net Worth 16,424,110 16,424,110 16,424,110 12,720,135 621,999 621,999 621,999 699,750 544,250 544,250 544,250 699,750 41.96%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,642,411 1,583,753 1,548,559 1,116,443 1,158,474 1,212,900 1,415,050 1,523,900 1,461,699 1,624,974 1,710,500 2,021,500 -2.91%
Div Payout % 109.07% 98.32% 99.76% 146.23% 99.69% 99.34% 98.75% 98.90% 98.98% 99.53% 99.30% 99.53% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 16,424,110 16,424,110 16,424,110 12,720,135 621,999 621,999 621,999 699,750 544,250 544,250 544,250 699,750 41.96%
NOSH 11,731,507 11,731,507 11,731,507 11,731,507 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 4.67%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.76% 12.78% 12.36% 11.27% 18.34% 19.84% 22.75% 23.61% 23.29% 24.75% 24.91% 28.94% -
ROE 9.17% 9.81% 9.45% 6.00% 186.83% 196.30% 230.38% 220.19% 271.33% 299.98% 316.50% 290.26% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 107.55 107.88 108.10 74.02 81.49 79.14 80.99 83.95 81.55 84.85 88.93 90.27 2.02%
EPS 12.84 13.73 13.23 9.40 14.95 15.70 18.43 19.82 18.99 21.00 22.15 26.12 -7.27%
DPS 14.00 13.50 13.20 12.20 14.90 15.60 18.20 19.60 18.80 20.90 22.00 26.00 -7.25%
NAPS 1.40 1.40 1.40 1.39 0.08 0.08 0.08 0.09 0.07 0.07 0.07 0.09 35.62%
Adjusted Per Share Value based on latest NOSH - 11,731,507
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 107.55 107.88 108.10 57.74 54.01 52.45 53.68 55.64 54.05 56.23 58.94 59.83 6.78%
EPS 12.84 13.73 13.23 6.51 9.91 10.41 12.21 13.13 12.59 13.92 14.68 17.31 -2.94%
DPS 14.00 13.50 13.20 9.52 9.87 10.34 12.06 12.99 12.46 13.85 14.58 17.23 -2.91%
NAPS 1.40 1.40 1.40 1.0843 0.053 0.053 0.053 0.0596 0.0464 0.0464 0.0464 0.0596 41.98%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/24 29/03/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.19 4.19 4.08 4.00 4.36 4.14 4.46 4.50 5.10 4.83 5.40 6.17 -
P/RPS 3.90 3.88 3.77 5.40 5.35 5.23 5.51 5.36 6.25 5.69 6.07 6.84 -6.40%
P/EPS 32.64 30.52 30.84 47.94 29.17 26.36 24.20 22.71 26.85 23.00 24.37 23.62 3.00%
EY 3.06 3.28 3.24 2.09 3.43 3.79 4.13 4.40 3.72 4.35 4.10 4.23 -2.91%
DY 3.34 3.22 3.24 3.05 3.42 3.77 4.08 4.36 3.69 4.33 4.07 4.21 -2.86%
P/NAPS 2.99 2.99 2.91 2.88 54.50 51.75 55.75 50.00 72.86 69.00 77.14 68.56 -29.59%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/05/24 28/05/24 20/02/24 24/02/23 28/01/22 27/01/21 22/01/20 24/01/19 30/01/18 23/01/17 05/02/16 09/02/15 -
Price 4.00 4.00 4.37 4.35 3.86 3.95 4.51 4.53 4.95 4.92 5.03 6.46 -
P/RPS 3.72 3.71 4.04 5.88 4.74 4.99 5.57 5.40 6.07 5.80 5.66 7.16 -6.15%
P/EPS 31.16 29.13 33.03 52.14 25.83 25.15 24.47 22.86 26.06 23.43 22.70 24.73 3.26%
EY 3.21 3.43 3.03 1.92 3.87 3.98 4.09 4.37 3.84 4.27 4.40 4.04 -3.14%
DY 3.50 3.38 3.02 2.80 3.86 3.95 4.04 4.33 3.80 4.25 4.37 4.02 -3.12%
P/NAPS 2.86 2.86 3.12 3.13 48.25 49.38 56.38 50.33 70.71 70.29 71.86 71.78 -29.40%

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
22 people like this. Showing 50 of 6,156 comments

Needluck

5 years new low....

2022-06-10 17:08

dlau8899

Going up,may have good new

2022-06-14 16:40

bkyc_mark

In my opinion, the Big 4 are better off deploying their own 5G.

With the current DNB's offer, it doesn't make business sense in terms of cost. Not to mention after the contract ended, the infra is not even belonged to you but to DNB.

While it's good to have more competitors in the industry to avoid monopolization. With our current demographic, I don't think we have any monopolization risk at the moment. In fact, the competition in the telco industry is just the right mix.
- Not too many competitors where the price will go down, but service will follow suit as the companies would only focus on a price battle then we get poor coverage and slow service.
- We have a Big 4 that complements and keep each other in check with smaller companies picking up the pace or these small companies may eventually join up and form the Big 5.

The current government is just too hard-headed/ego to realize without the Big 4, the 5G deployment will just be slow.

It makes NO sense to add more players in the current situation if what you want is to speed up the 5G deployment in the country, it could be a win-win situation but it is not. It's the same as you hiring someone to do a job, you can't pay a fresh-grad rate to an employee with 5 or 10 years experience, ain't you?

Well unless they doing that for some cronies, then that's a different case.

2022-06-17 15:17

VTrade

Gov ada subsidi tak?

2022-06-19 23:30

LouiseS

DIGI:大马四大电讯公司之一,值得投资吗?| 2021年度财报分析
DIGI.COM BERHAD 2021 年度财报分析
https://youtu.be/BWy446aHV64

2022-06-22 20:53

LouiseS

DIGI:ONE OF MALAYSIA’S LARGEST TELCO COUNTERS, IS IT WORTHY TO BE INVESTED?
DIGI.COM BERHAD 2021 ANNUAL REPORT ANALYSIS
https://youtu.be/Hz1lW-5zI3E

2022-06-22 22:18

SHOB

collect below rm3,,,no rush

2022-06-27 14:31

bullmarket1628

Super good news !
Parliament will dissolves by end Sept 2022 and GE15 is on Nov 2022

For those who still haven’t grab any cheap stocks, please faster grab any of it before too late !
If not, later don’t just sit there and see all of us here making tonnes of profits ya !

Heng ah, Ong ah, Huat ah !

2022-06-28 12:10

NatsukoMishima

Telco not a good investment !

2022-06-29 12:44

kevinobc

https://www.malaysiakini.com/columns/626578

COMMENT | When the second and third largest telecommunications companies (telcos) in the country team up to become the largest and virtually all of the mobile business is eventually concentrated in the hands of just two companies, it should set off alarm bells ringing.

But instead, the regulator, Malaysian Communications and Multimedia Commission (MCMC), has given Celcom Axiata Bhd and Digi.com Bhd, controlled respectively by Malaysia’s Axiata Group and Norway’s Telenor, to go ahead with their merger, subject to some inconsequential conditions.

That will make the merged company the largest telco in Malaysia, eclipsing the current largest Maxis Bhd and reduce further competition in the telecommunications area where Malaysia already has some of the highest rates for both broadband and mobile services, the key components of telecommunications.

Allowing a further concentration of pricing power in an area where it is already controlled almost cartel-like in the mobile area by the three major telcos mentioned is a travesty and will ensure that the consumer continues to get the wrong end of the stick in the deal.
There are two things that give rise to such poor decisions. First, large companies in this country have a huge influence on the government which effectively controls regulation in many areas - telcos, banks and insurance, airlines, manufacturing, industry, etc. So the government’s influence is disproportionately large because regulators are appointed by the government.

Second, while there are commissions to control various business sectors, they are often not independent and some of them may not be competent enough to deal with all the issues involved.

2022-06-30 09:14

moneyontheway

@kevinobc, what will happen to the Axiata and Digi shares after the merger? will these two companies' shares go under the new entity as they have already merged?

2022-06-30 09:23

kevinobc

@moneyontheway , digi celcom bhd will be !

2022-06-30 10:19

LouiseS

大马五大电讯股,哪一家最值得投资?| 2021年度财报分析
https://youtu.be/nbWY5VrjV7k

2022-07-01 19:24

LouiseS

WHICH TELCO COUNTER IN MALAYSIA STOCK MARKET IS MOST WORTHY TO BE INVESTED?
https://youtu.be/FE27KEVTR5w

2022-07-02 18:08

James Ng

[转贴] [Video:浅谈DIGI .COM BERHAD, DIGI, 6947] - James的股票投资James Share Investing
https://klse.i3investor.com/web/blog/detail/general/2022-07-17-story-h1626193311

2022-07-17 22:02

mf

Stock Market Today: Dow Ends Lower After Bad News from Tech Giant
Stock Markets
By Liz Moyer Investing.com -- U.S. stocks ended in the red on Monday, killing a rally after a report Apple would slow hiring. The...

2022-07-19 08:47

bullmarket1628

Post removed.Why?

2022-08-04 19:36

tomm77

Maxis and U Mobil decline Stake in DNB. More for grabs for Digi?

2022-08-31 23:34

Sneakpeek

Without maxis u mobile how to proceed? DNB need to cough out more to build new tower instead of relying on existing telco. Then remaining player who agreed need to pump in more money..so the deal most likely will fail.

2022-09-01 10:15

bullmarket1628

After 3 years pandemic already end, 
next year onwards surely is the years of recovery and economy start booming time ! 

Like previously economy downturn period of:

1)Crisis 1986-1990 start booming 1993 to 1997

2)Crisis 1997-2000 start booming 2003 to 2006 

3)Crisis 2006-2010 start booming 2013 to 2016 

4)Crisis 2016-2022 start booming 2023 to 2027 



So, our economy and KLSE will be spike up like mad start from year 2023 which is next year and i predict our KLSE this round of bull run start 2023 will hit it’s record high of around 2,000 points ! 



Heng Ah, Ong Ah, Huat Ah !

2022-09-03 08:13

Sneakpeek

Wah..from 1-3 got 3 years gap before booming..then suddenly for current year u cut to 2023? 1 year gap only..

2022-09-15 20:23

Sneakpeek

Anyway why both DIGI and Axiata down today? merger approved?

2022-09-15 20:24

bullmarket1628

Fed rate hike: US interest rates hit 14-year high in inflation battle
* By Natalie Sherman
* Business reporter, New York
21 September 2022, 19:01 BST
https://www.bbc.com/news/business-62973376.amp

The US central bank has pushed interest rates to the highest level in almost 15 years as it fights to rein in soaring prices in the world's largest economy.
The Federal Reserve announced it was raising its key rate by another 0.75 percentage points, lifting the target range to 3% to 3.25%.
Borrowing costs are expected to climb more - and remain high, the bank said.
The move comes despite mounting concern that the cost of controlling inflation could be a harsh economic downturn…

2022-09-22 07:25

bullmarket1628

Wow, Fed Hikes Interest Rates 0.75 %
lifting the target range to a record high of 3% to 3.25%
Like that today Digi will be limit up already liao lah !

Heng ah, Ong ah, Huat ah !

2022-09-22 07:32

salarynotenough

good week for digi.....hopefully RM 4 on the way

2022-10-26 15:26

PassionateInvestor

Yeah, the last few quarters had been heartbreaking but the recent result seems to show that it is coming out of the slump. This quarter would be the last for Cukai makmur so after that, the DPS should return to close to pre-pandemic levels with possible bonus from merger and 5G.

2022-10-27 10:36

KualaLoco

digi bergabung with axiata...walaoweh

2022-10-28 08:58

VTrade

Kuat ini Digi
Maxis and celcom

2022-11-25 02:51

VTrade

Thing have to happen

2022-12-12 10:18

purple70

so, why is it near 52 week high of 4.25?

2023-01-26 15:22

Asia88

Omg, the name changes to celcomdigi berhad.

2023-01-30 11:48

TikamBoy

Done tikam @ 4.20
Go go go!!

2023-03-08 15:10

success2628

Post removed.Why?

2023-07-17 06:23

success2628

Post removed.Why?

2023-07-25 16:21

limitupandsurewin88

Post removed.Why?

2023-08-22 10:06

speakup

PE 33x
Highest among all telcos

2024-02-20 13:53

Kuli99

Does CDB still have any future?

2024-02-20 15:50

speakup

got future but price is too high. PE 33x is too much to pay for this company
fair price for CDB should be about 3.50

2024-02-21 07:53

EDwarrior

2 in 1 bro how come u said too much

1 month ago

EDwarrior

Wow dropped more.. 3.81 can buy more now

2 weeks ago

punpipi

Ignore the shorting game, pick this just for best dividend.

2 weeks ago

EDwarrior

I have bought some only. Need to wait for more discounts

2 weeks ago

goldenhope

Bull market but CDB keep test for low price, RM3.72

1 week ago

Needluck

what happened to this counter? wanted to go below the price before merged with celcom?

1 week ago

Needluck

dont know all these fund managers thinking, got 3.78 dont want sell yesterday, today received 3.5sen dividend then sell lower price. not their money they can play what they want...

1 week ago

huathuat83

enter at 3.69

1 week ago

PassionateInvestor

The topline has tanked for the past 4 quarters, does this mean that the synergistic savings has already been maxed out? If it is, I'm very concerned for CBD since its EPS after merger is below pre, post and during pandemic.

1 week ago

Post a Comment