[CDB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ-0.0%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
Revenue 4,999,982 3,300,256 1,647,092 6,360,913 6,360,913 4,731,648 3,149,130 44.66%
PBT 1,456,843 917,944 424,018 1,590,949 1,590,949 1,231,224 825,130 57.46%
Tax -299,482 -209,288 -95,373 -385,234 -385,234 -271,032 -180,308 49.96%
NP 1,157,361 708,656 328,645 1,205,715 1,205,715 960,192 644,822 59.54%
-
NP to SH 1,157,361 708,656 328,645 1,205,715 1,205,715 960,192 644,822 59.54%
-
Tax Rate 20.56% 22.80% 22.49% 24.21% 24.21% 22.01% 21.85% -
Total Cost 3,842,621 2,591,600 1,318,447 5,155,198 5,155,198 3,771,456 2,504,308 40.76%
-
Net Worth 544,250 466,499 388,750 233,249 0 932,999 1,088,963 -42.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
Div 1,111,825 668,650 295,449 2,044,824 2,044,824 1,850,449 917,840 16.54%
Div Payout % 96.07% 94.35% 89.90% 169.59% 169.59% 192.72% 142.34% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
Net Worth 544,250 466,499 388,750 233,249 0 932,999 1,088,963 -42.53%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,778,311 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.15% 21.47% 19.95% 18.96% 18.96% 20.29% 20.48% -
ROE 212.65% 151.91% 84.54% 516.92% 0.00% 102.91% 59.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
RPS 64.31 42.45 21.18 81.81 81.81 60.86 40.49 44.70%
EPS 14.89 9.11 4.23 15.51 15.51 12.35 8.29 59.63%
DPS 14.30 8.60 3.80 26.30 26.30 23.80 11.80 16.58%
NAPS 0.07 0.06 0.05 0.03 0.00 0.12 0.14 -42.51%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
RPS 42.62 28.13 14.04 54.22 54.22 40.33 26.84 44.67%
EPS 9.87 6.04 2.80 10.28 10.28 8.18 5.50 59.52%
DPS 9.48 5.70 2.52 17.43 17.43 15.77 7.82 16.61%
NAPS 0.0464 0.0398 0.0331 0.0199 0.00 0.0795 0.0928 -42.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 21/12/12 28/09/12 29/06/12 -
Price 4.86 4.76 4.63 5.29 5.21 5.28 4.25 -
P/RPS 7.56 11.21 21.86 6.47 6.37 8.68 10.50 -23.07%
P/EPS 32.65 52.22 109.54 34.11 33.60 42.75 51.27 -30.26%
EY 3.06 1.91 0.91 2.93 2.98 2.34 1.95 43.31%
DY 2.94 1.81 0.82 4.97 5.05 4.51 2.78 4.57%
P/NAPS 69.43 79.33 92.60 176.33 0.00 44.00 30.36 93.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 30/09/12 30/06/12 CAGR
Date 28/10/13 19/07/13 23/04/13 06/02/13 - 23/10/12 23/07/12 -
Price 4.93 4.60 4.64 4.66 0.00 5.48 4.42 -
P/RPS 7.67 10.84 21.90 5.70 0.00 9.00 10.92 -24.58%
P/EPS 33.12 50.47 109.77 30.05 0.00 44.37 53.32 -31.63%
EY 3.02 1.98 0.91 3.33 0.00 2.25 1.88 46.01%
DY 2.90 1.87 0.82 5.64 0.00 4.34 2.67 6.82%
P/NAPS 70.43 76.67 92.80 155.33 0.00 45.67 31.57 89.81%

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