[CDB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.41%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,247,612 1,238,766 1,204,832 1,218,355 1,231,685 1,222,620 1,193,716 2.97%
PBT 336,875 333,181 323,940 372,459 381,817 365,463 403,970 -11.37%
Tax -90,395 -89,096 -89,473 -97,020 -99,576 -95,521 -105,578 -9.80%
NP 246,480 244,085 234,467 275,439 282,241 269,942 298,392 -11.93%
-
NP to SH 246,480 244,085 234,467 275,439 282,241 269,942 298,392 -11.93%
-
Tax Rate 26.83% 26.74% 27.62% 26.05% 26.08% 26.14% 26.14% -
Total Cost 1,001,132 994,681 970,365 942,916 949,444 952,678 895,324 7.70%
-
Net Worth 1,523,977 1,857,844 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 -25.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 419,871 583,005 380,426 - 412,087 606,786 437,232 -2.65%
Div Payout % 170.35% 238.85% 162.25% - 146.01% 224.78% 146.53% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,523,977 1,857,844 1,995,298 2,170,832 1,897,157 2,224,882 2,362,589 -25.28%
NOSH 777,539 777,340 776,380 778,076 777,523 777,930 767,074 0.90%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.76% 19.70% 19.46% 22.61% 22.92% 22.08% 25.00% -
ROE 16.17% 13.14% 11.75% 12.69% 14.88% 12.13% 12.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 160.46 159.36 155.19 156.59 158.41 157.16 155.62 2.05%
EPS 31.70 31.40 30.20 35.40 36.30 34.70 38.90 -12.72%
DPS 54.00 75.00 49.00 0.00 53.00 78.00 57.00 -3.53%
NAPS 1.96 2.39 2.57 2.79 2.44 2.86 3.08 -25.95%
Adjusted Per Share Value based on latest NOSH - 778,076
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.63 10.56 10.27 10.39 10.50 10.42 10.18 2.91%
EPS 2.10 2.08 2.00 2.35 2.41 2.30 2.54 -11.88%
DPS 3.58 4.97 3.24 0.00 3.51 5.17 3.73 -2.69%
NAPS 0.1299 0.1584 0.1701 0.185 0.1617 0.1897 0.2014 -25.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.20 2.14 2.22 2.12 2.18 2.24 2.39 -
P/RPS 1.37 1.34 1.43 1.35 1.38 1.43 1.54 -7.48%
P/EPS 6.94 6.82 7.35 5.99 6.01 6.46 6.14 8.48%
EY 14.41 14.67 13.60 16.70 16.65 15.49 16.28 -7.79%
DY 24.55 35.05 22.07 0.00 24.31 34.82 23.85 1.94%
P/NAPS 1.12 0.90 0.86 0.76 0.89 0.78 0.78 27.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 28/10/09 22/07/09 30/04/09 06/02/09 24/10/08 22/07/08 -
Price 2.21 2.15 2.22 2.23 2.10 2.22 2.36 -
P/RPS 1.38 1.35 1.43 1.42 1.33 1.41 1.52 -6.22%
P/EPS 6.97 6.85 7.35 6.30 5.79 6.40 6.07 9.62%
EY 14.34 14.60 13.60 15.87 17.29 15.63 16.48 -8.83%
DY 24.43 34.88 22.07 0.00 25.24 35.14 24.15 0.76%
P/NAPS 1.13 0.90 0.86 0.80 0.86 0.78 0.77 29.04%

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