[CDB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.45%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,113,691 1,971,029 1,836,077 1,713,529 1,596,927 1,485,163 1,396,302 31.73%
PBT 393,705 322,838 261,342 201,536 154,269 121,795 139,025 99.78%
Tax -115,434 -93,887 -75,686 -59,313 -45,246 -40,035 -44,570 88.26%
NP 278,271 228,951 185,656 142,223 109,023 81,760 94,455 105.10%
-
NP to SH 278,271 228,951 185,656 142,223 109,023 81,760 94,455 105.10%
-
Tax Rate 29.32% 29.08% 28.96% 29.43% 29.33% 32.87% 32.06% -
Total Cost 1,835,420 1,742,078 1,650,421 1,571,306 1,487,904 1,403,403 1,301,847 25.65%
-
Net Worth 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 18.91%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 18.91%
NOSH 750,181 753,943 748,367 747,520 754,545 743,612 747,675 0.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.17% 11.62% 10.11% 8.30% 6.83% 5.51% 6.76% -
ROE 17.17% 14.89% 12.79% 10.34% 8.21% 6.43% 7.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 281.76 261.43 245.34 229.23 211.64 199.72 186.75 31.44%
EPS 37.09 30.37 24.81 19.03 14.45 10.99 12.63 104.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.04 1.94 1.84 1.76 1.71 1.67 18.65%
Adjusted Per Share Value based on latest NOSH - 747,520
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.02 16.80 15.65 14.61 13.61 12.66 11.90 31.76%
EPS 2.37 1.95 1.58 1.21 0.93 0.70 0.81 104.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1311 0.1238 0.1172 0.1132 0.1084 0.1064 18.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.72 4.58 4.26 3.60 3.72 3.84 2.42 -
P/RPS 1.68 1.75 1.74 1.57 1.76 1.92 1.30 18.58%
P/EPS 12.72 15.08 17.17 18.92 25.75 34.93 19.16 -23.84%
EY 7.86 6.63 5.82 5.28 3.88 2.86 5.22 31.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.25 2.20 1.96 2.11 2.25 1.45 31.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 -
Price 4.68 4.74 4.48 3.58 3.80 4.04 2.55 -
P/RPS 1.66 1.81 1.83 1.56 1.80 2.02 1.37 13.61%
P/EPS 12.62 15.61 18.06 18.82 26.30 36.74 20.18 -26.80%
EY 7.93 6.41 5.54 5.31 3.80 2.72 4.95 36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.32 2.31 1.95 2.16 2.36 1.53 26.15%

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