[CDB] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 642.41%

YoY- 34.63%

Quarter Report

1Q2023 Financial Results.pdf

Latest QR

Upcoming QR

CDB's Result

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Quarter Result
Revenue	3,274,807	3,104,379	3,122,668	3,180,297	2,180,842	1,531,886	1,538,867	65.21%
YoY %	5.49%	-0.59%	-1.81%	45.83%	42.36%	-0.45%	-	-
Horiz. %	212.81%	201.73%	202.92%	206.66%	141.72%	99.55%	100.00%	-
PBT	679,992	572,373	468,279	460,300	102,168	379,764	362,041	52.05%
YoY %	18.80%	22.23%	1.73%	350.53%	-73.10%	4.90%	-	-
Horiz. %	187.82%	158.10%	129.34%	127.14%	28.22%	104.90%	100.00%	-
Tax	-240,566	-113,582	-120,399	-139,500	-59,173	-115,282	-141,998	41.97%
YoY %	-111.80%	5.66%	13.69%	-135.75%	48.67%	18.81%	-	-
Horiz. %	169.42%	79.99%	84.79%	98.24%	41.67%	81.19%	100.00%	-
NP	439,426	458,791	347,880	320,800	42,995	264,482	220,043	58.38%
YoY %	-4.22%	31.88%	8.44%	646.13%	-83.74%	20.20%	-	-
Horiz. %	199.70%	208.50%	158.10%	145.79%	19.54%	120.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	435,109	455,722	343,515	317,921	42,823	264,482	220,043	57.34%
YoY %	-4.52%	32.66%	8.05%	642.41%	-83.81%	20.20%	-	-
Horiz. %	197.74%	207.11%	156.11%	144.48%	19.46%	120.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.38%	19.84%	25.71%	30.31%	57.92%	30.36%	39.22%	-
YoY %	78.33%	-22.83%	-15.18%	-47.67%	90.78%	-22.59%	-	-
Horiz. %	90.21%	50.59%	65.55%	77.28%	147.68%	77.41%	100.00%	-
Total Cost	2,835,381	2,645,588	2,774,788	2,859,497	2,137,847	1,267,404	1,318,824	66.34%
YoY %	7.17%	-4.66%	-2.96%	33.76%	68.68%	-3.90%	-	-
Horiz. %	214.99%	200.60%	210.40%	216.82%	162.10%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,424,110	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	863.29%
YoY %	0.72%	0.72%	-0.72%	28.20%	1,945.04%	14.29%	-	-
Horiz. %	3,017.75%	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	410,602	387,139	375,408	375,408	283,686	264,350	217,699	52.47%
YoY %	6.06%	3.12%	0.00%	32.33%	7.31%	21.43%	-	-
Horiz. %	188.61%	177.83%	172.44%	172.44%	130.31%	121.43%	100.00%	-
Div Payout %	94.37%	84.95%	109.28%	118.08%	662.46%	99.95%	98.94%	-
YoY %	11.09%	-22.26%	-7.45%	-82.18%	562.79%	1.02%	-	-
Horiz. %	95.38%	85.86%	110.45%	119.35%	669.56%	101.02%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	16,424,110	16,306,795	16,189,480	16,306,795	12,720,135	621,999	544,250	863.29%
YoY %	0.72%	0.72%	-0.72%	28.20%	1,945.04%	14.29%	-	-
Horiz. %	3,017.75%	2,996.20%	2,974.64%	2,996.20%	2,337.19%	114.29%	100.00%	-
NOSH	11,731,507	11,731,507	11,731,507	11,731,507	11,731,507	7,775,000	7,775,000	31.45%
YoY %	0.00%	0.00%	0.00%	0.00%	50.89%	0.00%	-	-
Horiz. %	150.89%	150.89%	150.89%	150.89%	150.89%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	13.42%	14.78%	11.14%	10.09%	1.97%	17.27%	14.30%	-
YoY %	-9.20%	32.68%	10.41%	412.18%	-88.59%	20.77%	-	-
Horiz. %	93.85%	103.36%	77.90%	70.56%	13.78%	120.77%	100.00%	-
ROE	2.65%	2.79%	2.12%	1.95%	0.34%	42.52%	40.43%	-
YoY %	-5.02%	31.60%	8.72%	473.53%	-99.20%	5.17%	-	-
Horiz. %	6.55%	6.90%	5.24%	4.82%	0.84%	105.17%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	27.91	26.46	26.62	27.11	23.83	19.70	19.79	25.68%
YoY %	5.48%	-0.60%	-1.81%	13.76%	20.96%	-0.45%	-	-
Horiz. %	141.03%	133.70%	134.51%	136.99%	120.41%	99.55%	100.00%	-
EPS	3.71	3.88	2.93	2.71	0.47	3.40	2.83	19.72%
YoY %	-4.38%	32.42%	8.12%	476.60%	-86.18%	20.14%	-	-
Horiz. %	131.10%	137.10%	103.53%	95.76%	16.61%	120.14%	100.00%	-
DPS	3.50	3.30	3.20	3.20	3.10	3.40	2.80	15.99%
YoY %	6.06%	3.12%	0.00%	3.23%	-8.82%	21.43%	-	-
Horiz. %	125.00%	117.86%	114.29%	114.29%	110.71%	121.43%	100.00%	-
NAPS	1.40	1.39	1.38	1.39	1.39	0.08	0.07	632.79%
YoY %	0.72%	0.72%	-0.72%	0.00%	1,637.50%	14.29%	-	-
Horiz. %	2,000.00%	1,985.71%	1,971.43%	1,985.71%	1,985.71%	114.29%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 11,731,507
RPS	27.91	26.46	26.62	27.11	18.59	13.06	13.12	65.17%
YoY %	5.48%	-0.60%	-1.81%	45.83%	42.34%	-0.46%	-	-
Horiz. %	212.73%	201.68%	202.90%	206.63%	141.69%	99.54%	100.00%	-
EPS	3.71	3.88	2.93	2.71	0.37	2.25	1.88	57.13%
YoY %	-4.38%	32.42%	8.12%	632.43%	-83.56%	19.68%	-	-
Horiz. %	197.34%	206.38%	155.85%	144.15%	19.68%	119.68%	100.00%	-
DPS	3.50	3.30	3.20	3.20	2.42	2.25	1.86	52.24%
YoY %	6.06%	3.12%	0.00%	32.23%	7.56%	20.97%	-	-
Horiz. %	188.17%	177.42%	172.04%	172.04%	130.11%	120.97%	100.00%	-
NAPS	1.40	1.39	1.38	1.39	1.0843	0.053	0.0464	863.18%
YoY %	0.72%	0.72%	-0.72%	28.19%	1,945.85%	14.22%	-	-
Horiz. %	3,017.24%	2,995.69%	2,974.14%	2,995.69%	2,336.85%	114.22%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	4.08	4.37	4.11	4.34	4.00	3.38	3.50	-
P/RPS	14.62	16.51	15.44	16.01	16.78	17.15	17.68	-11.86%
YoY %	-11.45%	6.93%	-3.56%	-4.59%	-2.16%	-3.00%	-	-
Horiz. %	82.69%	93.38%	87.33%	90.55%	94.91%	97.00%	100.00%	-
P/EPS	110.01	112.50	140.36	160.15	854.79	99.36	123.67	-7.48%
YoY %	-2.21%	-19.85%	-12.36%	-81.26%	760.30%	-19.66%	-	-
Horiz. %	88.95%	90.97%	113.50%	129.50%	691.19%	80.34%	100.00%	-
EY	0.91	0.89	0.71	0.62	0.12	1.01	0.81	8.04%
YoY %	2.25%	25.35%	14.52%	416.67%	-88.12%	24.69%	-	-
Horiz. %	112.35%	109.88%	87.65%	76.54%	14.81%	124.69%	100.00%	-
DY	0.86	0.76	0.78	0.74	0.78	1.01	0.80	4.92%
YoY %	13.16%	-2.56%	5.41%	-5.13%	-22.77%	26.25%	-	-
Horiz. %	107.50%	95.00%	97.50%	92.50%	97.50%	126.25%	100.00%	-
P/NAPS	2.91	3.14	2.98	3.12	2.88	42.25	50.00	-84.90%
YoY %	-7.32%	5.37%	-4.49%	8.33%	-93.18%	-15.50%	-	-
Horiz. %	5.82%	6.28%	5.96%	6.24%	5.76%	84.50%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	20/02/24	17/11/23	18/08/23	24/05/23	24/02/23	20/10/22	15/07/22	-
Price	4.37	4.26	4.36	4.44	4.35	3.50	3.42	-
P/RPS	15.65	16.10	16.38	16.38	18.25	17.76	17.28	-6.37%
YoY %	-2.80%	-1.71%	0.00%	-10.25%	2.76%	2.78%	-	-
Horiz. %	90.57%	93.17%	94.79%	94.79%	105.61%	102.78%	100.00%	-
P/EPS	117.82	109.66	148.90	163.84	929.59	102.89	120.84	-1.66%
YoY %	7.44%	-26.35%	-9.12%	-82.38%	803.48%	-14.85%	-	-
Horiz. %	97.50%	90.75%	123.22%	135.58%	769.27%	85.15%	100.00%	-
EY	0.85	0.91	0.67	0.61	0.11	0.97	0.83	1.59%
YoY %	-6.59%	35.82%	9.84%	454.55%	-88.66%	16.87%	-	-
Horiz. %	102.41%	109.64%	80.72%	73.49%	13.25%	116.87%	100.00%	-
DY	0.80	0.77	0.73	0.72	0.71	0.97	0.82	-1.62%
YoY %	3.90%	5.48%	1.39%	1.41%	-26.80%	18.29%	-	-
Horiz. %	97.56%	93.90%	89.02%	87.80%	86.59%	118.29%	100.00%	-
P/NAPS	3.12	3.06	3.16	3.19	3.13	43.75	48.86	-83.94%
YoY %	1.96%	-3.16%	-0.94%	1.92%	-92.85%	-10.46%	-	-
Horiz. %	6.39%	6.26%	6.47%	6.53%	6.41%	89.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos