[CDB] QoQ Quarter Result on 30-Jun-2024 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
16-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 7.85%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,105,933 3,154,239 3,274,807 3,104,379 3,122,668 3,180,297 2,180,842 26.61%
PBT 520,280 427,254 679,992 572,373 468,279 460,300 102,168 196.28%
Tax -104,437 -56,187 -240,566 -113,582 -120,399 -139,500 -59,173 46.09%
NP 415,843 371,067 439,426 458,791 347,880 320,800 42,995 354.57%
-
NP to SH 406,020 376,457 435,109 455,722 343,515 317,921 42,823 348.58%
-
Tax Rate 20.07% 13.15% 35.38% 19.84% 25.71% 30.31% 57.92% -
Total Cost 2,690,090 2,783,172 2,835,381 2,645,588 2,774,788 2,859,497 2,137,847 16.57%
-
Net Worth 16,424,110 16,424,110 16,424,110 16,306,795 16,189,480 16,306,795 12,720,135 18.59%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 410,602 410,602 410,602 387,139 375,408 375,408 283,686 27.98%
Div Payout % 101.13% 109.07% 94.37% 84.95% 109.28% 118.08% 662.46% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 16,424,110 16,424,110 16,424,110 16,306,795 16,189,480 16,306,795 12,720,135 18.59%
NOSH 11,731,507 11,731,507 11,731,507 11,731,507 11,731,507 11,731,507 11,731,507 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.39% 11.76% 13.42% 14.78% 11.14% 10.09% 1.97% -
ROE 2.47% 2.29% 2.65% 2.79% 2.12% 1.95% 0.34% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 26.48 26.89 27.91 26.46 26.62 27.11 23.83 7.28%
EPS 3.46 3.21 3.71 3.88 2.93 2.71 0.47 278.89%
DPS 3.50 3.50 3.50 3.30 3.20 3.20 3.10 8.43%
NAPS 1.40 1.40 1.40 1.39 1.38 1.39 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 11,731,507
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 26.48 26.89 27.91 26.46 26.62 27.11 18.59 26.62%
EPS 3.46 3.21 3.71 3.88 2.93 2.71 0.37 344.46%
DPS 3.50 3.50 3.50 3.30 3.20 3.20 2.42 27.91%
NAPS 1.40 1.40 1.40 1.39 1.38 1.39 1.0843 18.59%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.68 4.19 4.08 4.37 4.11 4.34 4.00 -
P/RPS 13.90 15.58 14.62 16.51 15.44 16.01 16.78 -11.80%
P/EPS 106.33 130.57 110.01 112.50 140.36 160.15 854.79 -75.11%
EY 0.94 0.77 0.91 0.89 0.71 0.62 0.12 294.92%
DY 0.95 0.84 0.86 0.76 0.78 0.74 0.78 14.06%
P/NAPS 2.63 2.99 2.91 3.14 2.98 3.12 2.88 -5.87%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 16/08/24 28/05/24 20/02/24 17/11/23 18/08/23 24/05/23 24/02/23 -
Price 3.76 4.00 4.37 4.26 4.36 4.44 4.35 -
P/RPS 14.20 14.88 15.65 16.10 16.38 16.38 18.25 -15.41%
P/EPS 108.64 124.65 117.82 109.66 148.90 163.84 929.59 -76.12%
EY 0.92 0.80 0.85 0.91 0.67 0.61 0.11 312.56%
DY 0.93 0.88 0.80 0.77 0.73 0.72 0.71 19.73%
P/NAPS 2.69 2.86 3.12 3.06 3.16 3.19 3.13 -9.61%

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