[CDB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.83%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,731,648 3,149,130 1,569,409 5,963,954 4,418,531 2,898,561 1,430,563 121.50%
PBT 1,231,224 825,130 405,794 1,560,262 1,170,942 772,436 447,153 96.08%
Tax -271,032 -180,308 -85,159 -305,878 -310,783 -204,722 -115,757 76.05%
NP 960,192 644,822 320,635 1,254,384 860,159 567,714 331,396 102.84%
-
NP to SH 960,192 644,822 320,635 1,254,384 860,159 567,714 331,396 102.84%
-
Tax Rate 22.01% 21.85% 20.99% 19.60% 26.54% 26.50% 25.89% -
Total Cost 3,771,456 2,504,308 1,248,774 4,709,570 3,558,372 2,330,847 1,099,167 126.98%
-
Net Worth 932,999 1,088,963 1,245,184 1,399,808 1,306,570 1,244,304 1,345,810 -21.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,850,449 917,840 459,161 1,360,925 855,492 567,713 334,507 211.81%
Div Payout % 192.72% 142.34% 143.20% 108.49% 99.46% 100.00% 100.94% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 932,999 1,088,963 1,245,184 1,399,808 1,306,570 1,244,304 1,345,810 -21.61%
NOSH 7,775,000 7,778,311 7,782,403 7,776,714 777,720 777,690 777,924 362.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.29% 20.48% 20.43% 21.03% 19.47% 19.59% 23.17% -
ROE 102.91% 59.21% 25.75% 89.61% 65.83% 45.63% 24.62% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.86 40.49 20.17 76.69 568.14 372.71 183.89 -52.05%
EPS 12.35 8.29 4.12 16.13 110.60 73.00 42.60 -56.09%
DPS 23.80 11.80 5.90 17.50 110.00 73.00 43.00 -32.51%
NAPS 0.12 0.14 0.16 0.18 1.68 1.60 1.73 -83.03%
Adjusted Per Share Value based on latest NOSH - 7,775,640
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.33 26.84 13.38 50.84 37.66 24.71 12.19 121.54%
EPS 8.18 5.50 2.73 10.69 7.33 4.84 2.82 102.99%
DPS 15.77 7.82 3.91 11.60 7.29 4.84 2.85 211.86%
NAPS 0.0795 0.0928 0.1061 0.1193 0.1114 0.1061 0.1147 -21.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.28 4.25 4.06 3.88 3.04 2.90 2.86 -
P/RPS 8.68 10.50 20.13 5.06 0.54 0.78 1.56 213.02%
P/EPS 42.75 51.27 98.54 24.05 2.75 3.97 6.71 242.51%
EY 2.34 1.95 1.01 4.16 36.38 25.17 14.90 -70.79%
DY 4.51 2.78 1.45 4.51 36.18 25.17 15.03 -55.08%
P/NAPS 44.00 30.36 25.38 21.56 1.81 1.81 1.65 787.25%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 23/07/12 25/04/12 19/01/12 24/10/11 20/07/11 29/04/11 -
Price 5.48 4.42 3.96 3.88 3.16 2.98 2.91 -
P/RPS 9.00 10.92 19.64 5.06 0.56 0.80 1.58 217.94%
P/EPS 44.37 53.32 96.12 24.05 2.86 4.08 6.83 246.97%
EY 2.25 1.88 1.04 4.16 35.00 24.50 14.64 -71.20%
DY 4.34 2.67 1.49 4.51 34.81 24.50 14.78 -55.72%
P/NAPS 45.67 31.57 24.75 21.56 1.88 1.86 1.68 798.67%

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