[CDB] QoQ Cumulative Quarter Result on 21-Dec-2012 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
21-Dec-2012 [#4]
Profit Trend
QoQ- 25.57%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,300,256 1,647,092 6,360,913 6,360,913 4,731,648 3,149,130 1,569,409 81.29%
PBT 917,944 424,018 1,590,949 1,590,949 1,231,224 825,130 405,794 92.20%
Tax -209,288 -95,373 -385,234 -385,234 -271,032 -180,308 -85,159 105.39%
NP 708,656 328,645 1,205,715 1,205,715 960,192 644,822 320,635 88.66%
-
NP to SH 708,656 328,645 1,205,715 1,205,715 960,192 644,822 320,635 88.66%
-
Tax Rate 22.80% 22.49% 24.21% 24.21% 22.01% 21.85% 20.99% -
Total Cost 2,591,600 1,318,447 5,155,198 5,155,198 3,771,456 2,504,308 1,248,774 79.39%
-
Net Worth 466,499 388,750 233,249 0 932,999 1,088,963 1,245,184 -54.42%
Dividend
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 668,650 295,449 2,044,824 2,044,824 1,850,449 917,840 459,161 35.10%
Div Payout % 94.35% 89.90% 169.59% 169.59% 192.72% 142.34% 143.20% -
Equity
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 466,499 388,750 233,249 0 932,999 1,088,963 1,245,184 -54.42%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,778,311 7,782,403 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.47% 19.95% 18.96% 18.96% 20.29% 20.48% 20.43% -
ROE 151.91% 84.54% 516.92% 0.00% 102.91% 59.21% 25.75% -
Per Share
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.45 21.18 81.81 81.81 60.86 40.49 20.17 81.41%
EPS 9.11 4.23 15.51 15.51 12.35 8.29 4.12 88.73%
DPS 8.60 3.80 26.30 26.30 23.80 11.80 5.90 35.20%
NAPS 0.06 0.05 0.03 0.00 0.12 0.14 0.16 -54.39%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.13 14.04 54.22 54.22 40.33 26.84 13.38 81.26%
EPS 6.04 2.80 10.28 10.28 8.18 5.50 2.73 88.82%
DPS 5.70 2.52 17.43 17.43 15.77 7.82 3.91 35.21%
NAPS 0.0398 0.0331 0.0199 0.00 0.0795 0.0928 0.1061 -54.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 21/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.76 4.63 5.29 5.21 5.28 4.25 4.06 -
P/RPS 11.21 21.86 6.47 6.37 8.68 10.50 20.13 -37.41%
P/EPS 52.22 109.54 34.11 33.60 42.75 51.27 98.54 -39.84%
EY 1.91 0.91 2.93 2.98 2.34 1.95 1.01 66.52%
DY 1.81 0.82 4.97 5.05 4.51 2.78 1.45 19.42%
P/NAPS 79.33 92.60 176.33 0.00 44.00 30.36 25.38 148.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/07/13 23/04/13 06/02/13 - 23/10/12 23/07/12 25/04/12 -
Price 4.60 4.64 4.66 0.00 5.48 4.42 3.96 -
P/RPS 10.84 21.90 5.70 0.00 9.00 10.92 19.64 -37.85%
P/EPS 50.47 109.77 30.05 0.00 44.37 53.32 96.12 -40.28%
EY 1.98 0.91 3.33 0.00 2.25 1.88 1.04 67.42%
DY 1.87 0.82 5.64 0.00 4.34 2.67 1.49 19.94%
P/NAPS 76.67 92.80 155.33 0.00 45.67 31.57 24.75 147.20%

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