[CDB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.97%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,231,685 1,222,620 1,193,716 1,166,454 1,176,670 1,113,425 1,057,668 10.63%
PBT 381,817 365,463 403,970 395,646 386,598 375,169 344,518 7.05%
Tax -99,576 -95,521 -105,578 -105,506 -93,602 -101,890 -94,200 3.75%
NP 282,241 269,942 298,392 290,140 292,996 273,279 250,318 8.29%
-
NP to SH 282,241 269,942 298,392 290,140 292,996 273,279 250,318 8.29%
-
Tax Rate 26.08% 26.14% 26.14% 26.67% 24.21% 27.16% 27.34% -
Total Cost 949,444 952,678 895,324 876,314 883,674 840,146 807,350 11.35%
-
Net Worth 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 -1.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 412,087 606,786 437,232 - 443,990 750,766 513,376 -13.57%
Div Payout % 146.01% 224.78% 146.53% - 151.53% 274.73% 205.09% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,897,157 2,224,882 2,362,589 1,866,792 1,573,635 1,831,870 1,933,593 -1.25%
NOSH 777,523 777,930 767,074 749,715 749,350 750,766 749,455 2.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.92% 22.08% 25.00% 24.87% 24.90% 24.54% 23.67% -
ROE 14.88% 12.13% 12.63% 15.54% 18.62% 14.92% 12.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 158.41 157.16 155.62 155.59 157.03 148.31 141.12 7.97%
EPS 36.30 34.70 38.90 38.70 39.10 36.40 33.40 5.68%
DPS 53.00 78.00 57.00 0.00 59.25 100.00 68.50 -15.65%
NAPS 2.44 2.86 3.08 2.49 2.10 2.44 2.58 -3.63%
Adjusted Per Share Value based on latest NOSH - 749,715
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.50 10.42 10.18 9.94 10.03 9.49 9.02 10.60%
EPS 2.41 2.30 2.54 2.47 2.50 2.33 2.13 8.54%
DPS 3.51 5.17 3.73 0.00 3.78 6.40 4.38 -13.66%
NAPS 0.1617 0.1897 0.2014 0.1591 0.1341 0.1561 0.1648 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.18 2.24 2.39 2.44 2.48 21.50 23.00 -
P/RPS 1.38 1.43 1.54 1.57 1.58 14.50 16.30 -80.57%
P/EPS 6.01 6.46 6.14 6.30 6.34 59.07 68.86 -80.17%
EY 16.65 15.49 16.28 15.86 15.77 1.69 1.45 405.22%
DY 24.31 34.82 23.85 0.00 23.89 4.65 2.98 302.67%
P/NAPS 0.89 0.78 0.78 0.98 1.18 8.81 8.91 -78.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 24/10/08 22/07/08 29/04/08 05/02/08 19/10/07 20/07/07 -
Price 2.10 2.22 2.36 2.42 2.50 23.00 22.90 -
P/RPS 1.33 1.41 1.52 1.56 1.59 15.51 16.23 -80.99%
P/EPS 5.79 6.40 6.07 6.25 6.39 63.19 68.56 -80.60%
EY 17.29 15.63 16.48 15.99 15.64 1.58 1.46 415.67%
DY 25.24 35.14 24.15 0.00 23.70 4.35 2.99 311.91%
P/NAPS 0.86 0.78 0.77 0.97 1.19 9.43 8.88 -78.76%

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