[CDB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -14.88%

YoY- -21.42%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Quarter Result
Revenue	1,290,358	1,247,612	1,238,766	1,204,832	1,218,355	1,231,685	1,222,620	3.66%
YoY %	3.43%	0.71%	2.82%	-1.11%	-1.08%	0.74%	-	-
Horiz. %	105.54%	102.04%	101.32%	98.55%	99.65%	100.74%	100.00%	-
PBT	378,502	336,875	333,181	323,940	372,459	381,817	365,463	2.36%
YoY %	12.36%	1.11%	2.85%	-13.03%	-2.45%	4.47%	-	-
Horiz. %	103.57%	92.18%	91.17%	88.64%	101.91%	104.47%	100.00%	-
Tax	-100,246	-90,395	-89,096	-89,473	-97,020	-99,576	-95,521	3.27%
YoY %	-10.90%	-1.46%	0.42%	7.78%	2.57%	-4.25%	-	-
Horiz. %	104.95%	94.63%	93.27%	93.67%	101.57%	104.25%	100.00%	-
NP	278,256	246,480	244,085	234,467	275,439	282,241	269,942	2.04%
YoY %	12.89%	0.98%	4.10%	-14.88%	-2.41%	4.56%	-	-
Horiz. %	103.08%	91.31%	90.42%	86.86%	102.04%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,256	246,480	244,085	234,467	275,439	282,241	269,942	2.04%
YoY %	12.89%	0.98%	4.10%	-14.88%	-2.41%	4.56%	-	-
Horiz. %	103.08%	91.31%	90.42%	86.86%	102.04%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.48%	26.83%	26.74%	27.62%	26.05%	26.08%	26.14%	-
YoY %	-1.30%	0.34%	-3.19%	6.03%	-0.12%	-0.23%	-	-
Horiz. %	101.30%	102.64%	102.30%	105.66%	99.66%	99.77%	100.00%	-
Total Cost	1,012,102	1,001,132	994,681	970,365	942,916	949,444	952,678	4.12%
YoY %	1.10%	0.65%	2.51%	2.91%	-0.69%	-0.34%	-	-
Horiz. %	106.24%	105.09%	104.41%	101.86%	98.98%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,375,734	1,523,977	1,857,844	1,995,298	2,170,832	1,897,157	2,224,882	-27.44%
YoY %	-9.73%	-17.97%	-6.89%	-8.09%	14.43%	-14.73%	-	-
Horiz. %	61.83%	68.50%	83.50%	89.68%	97.57%	85.27%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	272,037	419,871	583,005	380,426	-	412,087	606,786	-41.45%
YoY %	-35.21%	-27.98%	53.25%	0.00%	-	-32.09%	-	-
Horiz. %	44.83%	69.20%	96.08%	62.70%	-	67.91%	100.00%	-
Div Payout %	97.77%	170.35%	238.85%	162.25%	-	146.01%	224.78%	-
YoY %	-42.61%	-28.68%	47.21%	0.00%	-	-35.04%	-	-
Horiz. %	43.50%	75.79%	106.26%	72.18%	-	64.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	1,375,734	1,523,977	1,857,844	1,995,298	2,170,832	1,897,157	2,224,882	-27.44%
YoY %	-9.73%	-17.97%	-6.89%	-8.09%	14.43%	-14.73%	-	-
Horiz. %	61.83%	68.50%	83.50%	89.68%	97.57%	85.27%	100.00%	-
NOSH	777,251	777,539	777,340	776,380	778,076	777,523	777,930	-0.05%
YoY %	-0.04%	0.03%	0.12%	-0.22%	0.07%	-0.05%	-	-
Horiz. %	99.91%	99.95%	99.92%	99.80%	100.02%	99.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	21.56%	19.76%	19.70%	19.46%	22.61%	22.92%	22.08%	-
YoY %	9.11%	0.30%	1.23%	-13.93%	-1.35%	3.80%	-	-
Horiz. %	97.64%	89.49%	89.22%	88.13%	102.40%	103.80%	100.00%	-
ROE	20.23%	16.17%	13.14%	11.75%	12.69%	14.88%	12.13%	-
YoY %	25.11%	23.06%	11.83%	-7.41%	-14.72%	22.67%	-	-
Horiz. %	166.78%	133.31%	108.33%	96.87%	104.62%	122.67%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	166.02	160.46	159.36	155.19	156.59	158.41	157.16	3.72%
YoY %	3.47%	0.69%	2.69%	-0.89%	-1.15%	0.80%	-	-
Horiz. %	105.64%	102.10%	101.40%	98.75%	99.64%	100.80%	100.00%	-
EPS	35.80	31.70	31.40	30.20	35.40	36.30	34.70	2.10%
YoY %	12.93%	0.96%	3.97%	-14.69%	-2.48%	4.61%	-	-
Horiz. %	103.17%	91.35%	90.49%	87.03%	102.02%	104.61%	100.00%	-
DPS	35.00	54.00	75.00	49.00	0.00	53.00	78.00	-41.41%
YoY %	-35.19%	-28.00%	53.06%	0.00%	0.00%	-32.05%	-	-
Horiz. %	44.87%	69.23%	96.15%	62.82%	0.00%	67.95%	100.00%	-
NAPS	1.77	1.96	2.39	2.57	2.79	2.44	2.86	-27.39%
YoY %	-9.69%	-17.99%	-7.00%	-7.89%	14.34%	-14.69%	-	-
Horiz. %	61.89%	68.53%	83.57%	89.86%	97.55%	85.31%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 776,380
RPS	11.00	10.63	10.56	10.27	10.39	10.50	10.42	3.68%
YoY %	3.48%	0.66%	2.82%	-1.15%	-1.05%	0.77%	-	-
Horiz. %	105.57%	102.02%	101.34%	98.56%	99.71%	100.77%	100.00%	-
EPS	2.37	2.10	2.08	2.00	2.35	2.41	2.30	2.02%
YoY %	12.86%	0.96%	4.00%	-14.89%	-2.49%	4.78%	-	-
Horiz. %	103.04%	91.30%	90.43%	86.96%	102.17%	104.78%	100.00%	-
DPS	2.32	3.58	4.97	3.24	0.00	3.51	5.17	-41.41%
YoY %	-35.20%	-27.97%	53.40%	0.00%	0.00%	-32.11%	-	-
Horiz. %	44.87%	69.25%	96.13%	62.67%	0.00%	67.89%	100.00%	-
NAPS	0.1173	0.1299	0.1584	0.1701	0.185	0.1617	0.1897	-27.44%
YoY %	-9.70%	-17.99%	-6.88%	-8.05%	14.41%	-14.76%	-	-
Horiz. %	61.83%	68.48%	83.50%	89.67%	97.52%	85.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.26	2.20	2.14	2.22	2.12	2.18	2.24	-
P/RPS	1.36	1.37	1.34	1.43	1.35	1.38	1.43	-3.29%
YoY %	-0.73%	2.24%	-6.29%	5.93%	-2.17%	-3.50%	-	-
Horiz. %	95.10%	95.80%	93.71%	100.00%	94.41%	96.50%	100.00%	-
P/EPS	6.31	6.94	6.82	7.35	5.99	6.01	6.46	-1.55%
YoY %	-9.08%	1.76%	-7.21%	22.70%	-0.33%	-6.97%	-	-
Horiz. %	97.68%	107.43%	105.57%	113.78%	92.72%	93.03%	100.00%	-
EY	15.84	14.41	14.67	13.60	16.70	16.65	15.49	1.50%
YoY %	9.92%	-1.77%	7.87%	-18.56%	0.30%	7.49%	-	-
Horiz. %	102.26%	93.03%	94.71%	87.80%	107.81%	107.49%	100.00%	-
DY	15.49	24.55	35.05	22.07	0.00	24.31	34.82	-41.75%
YoY %	-36.90%	-29.96%	58.81%	0.00%	0.00%	-30.18%	-	-
Horiz. %	44.49%	70.51%	100.66%	63.38%	0.00%	69.82%	100.00%	-
P/NAPS	1.28	1.12	0.90	0.86	0.76	0.89	0.78	39.16%
YoY %	14.29%	24.44%	4.65%	13.16%	-14.61%	14.10%	-	-
Horiz. %	164.10%	143.59%	115.38%	110.26%	97.44%	114.10%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	04/05/10	03/02/10	28/10/09	22/07/09	30/04/09	06/02/09	24/10/08	-
Price	2.27	2.21	2.15	2.22	2.23	2.10	2.22	-
P/RPS	1.37	1.38	1.35	1.43	1.42	1.33	1.41	-1.90%
YoY %	-0.72%	2.22%	-5.59%	0.70%	6.77%	-5.67%	-	-
Horiz. %	97.16%	97.87%	95.74%	101.42%	100.71%	94.33%	100.00%	-
P/EPS	6.34	6.97	6.85	7.35	6.30	5.79	6.40	-0.62%
YoY %	-9.04%	1.75%	-6.80%	16.67%	8.81%	-9.53%	-	-
Horiz. %	99.06%	108.91%	107.03%	114.84%	98.44%	90.47%	100.00%	-
EY	15.77	14.34	14.60	13.60	15.87	17.29	15.63	0.59%
YoY %	9.97%	-1.78%	7.35%	-14.30%	-8.21%	10.62%	-	-
Horiz. %	100.90%	91.75%	93.41%	87.01%	101.54%	110.62%	100.00%	-
DY	15.42	24.43	34.88	22.07	0.00	25.24	35.14	-42.28%
YoY %	-36.88%	-29.96%	58.04%	0.00%	0.00%	-28.17%	-	-
Horiz. %	43.88%	69.52%	99.26%	62.81%	0.00%	71.83%	100.00%	-
P/NAPS	1.28	1.13	0.90	0.86	0.80	0.86	0.78	39.16%
YoY %	13.27%	25.56%	4.65%	7.50%	-6.98%	10.26%	-	-
Horiz. %	164.10%	144.87%	115.38%	110.26%	102.56%	110.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos