[CDB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.63%
YoY- 17.22%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
Revenue 1,717,548 1,733,429 1,699,726 1,653,164 1,647,092 1,629,265 1,629,265 4.22%
PBT 654,537 683,318 538,899 493,926 424,018 359,725 359,725 59.97%
Tax -169,378 -134,801 -90,194 -113,915 -95,373 -114,202 -114,202 36.26%
NP 485,159 548,517 448,705 380,011 328,645 245,523 245,523 70.67%
-
NP to SH 485,159 548,517 448,705 380,011 328,645 245,523 245,523 70.67%
-
Tax Rate 25.88% 19.73% 16.74% 23.06% 22.49% 31.75% 31.75% -
Total Cost 1,232,389 1,184,912 1,251,021 1,273,153 1,318,447 1,383,742 1,383,742 -8.69%
-
Net Worth 621,999 699,750 544,250 466,499 388,750 233,249 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
Div 482,049 544,250 443,174 373,200 295,449 194,375 194,375 103.99%
Div Payout % 99.36% 99.22% 98.77% 98.21% 89.90% 79.17% 79.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
Net Worth 621,999 699,750 544,250 466,499 388,750 233,249 0 -
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
NP Margin 28.25% 31.64% 26.40% 22.99% 19.95% 15.07% 15.07% -
ROE 78.00% 78.39% 82.44% 81.46% 84.54% 105.26% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
RPS 22.09 22.29 21.86 21.26 21.18 20.96 20.96 4.20%
EPS 6.24 7.05 5.77 4.89 4.23 3.16 3.16 70.58%
DPS 6.20 7.00 5.70 4.80 3.80 2.50 2.50 103.99%
NAPS 0.08 0.09 0.07 0.06 0.05 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
RPS 14.64 14.78 14.49 14.09 14.04 13.89 13.89 4.21%
EPS 4.14 4.68 3.82 3.24 2.80 2.09 2.09 71.00%
DPS 4.11 4.64 3.78 3.18 2.52 1.66 1.66 103.73%
NAPS 0.053 0.0596 0.0464 0.0398 0.0331 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 21/12/12 -
Price 5.39 4.96 4.86 4.76 4.63 5.29 5.21 -
P/RPS 24.40 22.25 22.23 22.39 21.86 25.24 24.86 -1.45%
P/EPS 86.38 70.31 84.21 97.39 109.54 167.52 164.99 -39.82%
EY 1.16 1.42 1.19 1.03 0.91 0.60 0.61 65.61%
DY 1.15 1.41 1.17 1.01 0.82 0.47 0.48 98.54%
P/NAPS 67.38 55.11 69.43 79.33 92.60 176.33 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 21/12/12 CAGR
Date 25/04/14 06/02/14 28/10/13 19/07/13 23/04/13 06/02/13 - -
Price 5.35 4.85 4.93 4.60 4.64 4.66 0.00 -
P/RPS 24.22 21.75 22.55 21.63 21.90 22.24 0.00 -
P/EPS 85.74 68.75 85.43 94.12 109.77 147.57 0.00 -
EY 1.17 1.45 1.17 1.06 0.91 0.68 0.00 -
DY 1.16 1.44 1.16 1.04 0.82 0.54 0.00 -
P/NAPS 66.88 53.89 70.43 76.67 92.80 155.33 0.00 -

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
Post a Comment