[CDB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.08%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,746,192 1,717,548 1,733,429 1,699,726 1,653,164 1,647,092 1,629,265 4.74%
PBT 673,946 654,537 683,318 538,899 493,926 424,018 359,725 52.14%
Tax -175,033 -169,378 -134,801 -90,194 -113,915 -95,373 -114,202 33.03%
NP 498,913 485,159 548,517 448,705 380,011 328,645 245,523 60.63%
-
NP to SH 498,913 485,159 548,517 448,705 380,011 328,645 245,523 60.63%
-
Tax Rate 25.97% 25.88% 19.73% 16.74% 23.06% 22.49% 31.75% -
Total Cost 1,247,279 1,232,389 1,184,912 1,251,021 1,273,153 1,318,447 1,383,742 -6.70%
-
Net Worth 621,999 621,999 699,750 544,250 466,499 388,750 233,249 92.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 497,600 482,049 544,250 443,174 373,200 295,449 194,375 87.45%
Div Payout % 99.74% 99.36% 99.22% 98.77% 98.21% 89.90% 79.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 621,999 621,999 699,750 544,250 466,499 388,750 233,249 92.64%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.57% 28.25% 31.64% 26.40% 22.99% 19.95% 15.07% -
ROE 80.21% 78.00% 78.39% 82.44% 81.46% 84.54% 105.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.46 22.09 22.29 21.86 21.26 21.18 20.96 4.72%
EPS 6.42 6.24 7.05 5.77 4.89 4.23 3.16 60.61%
DPS 6.40 6.20 7.00 5.70 4.80 3.80 2.50 87.45%
NAPS 0.08 0.08 0.09 0.07 0.06 0.05 0.03 92.64%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.88 14.64 14.78 14.49 14.09 14.04 13.89 4.71%
EPS 4.25 4.14 4.68 3.82 3.24 2.80 2.09 60.71%
DPS 4.24 4.11 4.64 3.78 3.18 2.52 1.66 87.17%
NAPS 0.053 0.053 0.0596 0.0464 0.0398 0.0331 0.0199 92.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.73 5.39 4.96 4.86 4.76 4.63 5.29 -
P/RPS 25.51 24.40 22.25 22.23 22.39 21.86 25.24 0.71%
P/EPS 89.30 86.38 70.31 84.21 97.39 109.54 167.52 -34.33%
EY 1.12 1.16 1.42 1.19 1.03 0.91 0.60 51.77%
DY 1.12 1.15 1.41 1.17 1.01 0.82 0.47 78.69%
P/NAPS 71.63 67.38 55.11 69.43 79.33 92.60 176.33 -45.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 17/07/14 25/04/14 06/02/14 28/10/13 19/07/13 23/04/13 06/02/13 -
Price 5.60 5.35 4.85 4.93 4.60 4.64 4.66 -
P/RPS 24.93 24.22 21.75 22.55 21.63 21.90 22.24 7.93%
P/EPS 87.27 85.74 68.75 85.43 94.12 109.77 147.57 -29.61%
EY 1.15 1.17 1.45 1.17 1.06 0.91 0.68 42.08%
DY 1.14 1.16 1.44 1.16 1.04 0.82 0.54 64.79%
P/NAPS 70.00 66.88 53.89 70.43 76.67 92.80 155.33 -41.30%

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