[CDB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.01%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,513,443 3,337,538 3,119,734 2,884,324 2,662,985 2,494,978 2,342,539 30.99%
PBT 1,011,818 955,335 834,037 661,551 577,486 492,543 428,244 77.30%
Tax -289,111 -270,564 -236,374 -190,595 -167,991 -143,419 -126,269 73.63%
NP 722,707 684,771 597,663 470,956 409,495 349,124 301,975 78.82%
-
NP to SH 722,707 684,771 597,663 470,956 409,495 349,124 301,975 78.82%
-
Tax Rate 28.57% 28.32% 28.34% 28.81% 29.09% 29.12% 29.49% -
Total Cost 2,790,736 2,652,767 2,522,071 2,413,368 2,253,490 2,145,854 2,040,564 23.18%
-
Net Worth 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 6.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 401,959 401,959 - - - - - -
Div Payout % 55.62% 58.70% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 6.08%
NOSH 750,319 751,325 750,678 749,325 748,120 751,629 752,727 -0.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.57% 20.52% 19.16% 16.33% 15.38% 13.99% 12.89% -
ROE 36.76% 33.02% 24.57% 20.95% 19.98% 18.22% 16.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 468.26 444.22 415.59 384.92 355.96 331.94 311.21 31.27%
EPS 96.32 91.14 79.62 62.85 54.74 46.45 40.12 79.20%
DPS 53.50 53.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.76 3.24 3.00 2.74 2.55 2.39 6.31%
Adjusted Per Share Value based on latest NOSH - 749,325
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.95 28.45 26.59 24.59 22.70 21.27 19.97 30.99%
EPS 6.16 5.84 5.09 4.01 3.49 2.98 2.57 79.00%
DPS 3.43 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1768 0.2073 0.1916 0.1747 0.1634 0.1533 6.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 12.50 10.90 8.45 7.80 5.80 5.10 5.30 -
P/RPS 2.67 2.45 2.03 2.03 1.63 1.54 1.70 35.07%
P/EPS 12.98 11.96 10.61 12.41 10.60 10.98 13.21 -1.16%
EY 7.71 8.36 9.42 8.06 9.44 9.11 7.57 1.22%
DY 4.28 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 3.95 2.61 2.60 2.12 2.00 2.22 66.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 -
Price 12.30 11.50 11.20 7.85 6.20 5.60 5.35 -
P/RPS 2.63 2.59 2.69 2.04 1.74 1.69 1.72 32.69%
P/EPS 12.77 12.62 14.07 12.49 11.33 12.06 13.34 -2.86%
EY 7.83 7.93 7.11 8.01 8.83 8.29 7.50 2.90%
DY 4.35 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 4.17 3.46 2.62 2.26 2.20 2.24 63.58%

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