[CDB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.32%
YoY- 124.7%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,846,374 4,720,340 4,145,080 3,529,990 2,623,562 2,101,010 1,586,010 20.44%
PBT 1,392,798 1,599,232 1,367,094 1,075,760 488,194 396,792 154,188 44.26%
Tax -372,986 -422,168 -374,454 -305,218 -145,280 -117,418 -48,270 40.56%
NP 1,019,812 1,177,064 992,640 770,542 342,914 279,374 105,918 45.80%
-
NP to SH 1,019,812 1,177,064 992,640 770,542 342,914 279,374 105,918 45.80%
-
Tax Rate 26.78% 26.40% 27.39% 28.37% 29.76% 29.59% 31.31% -
Total Cost 3,826,562 3,543,276 3,152,440 2,759,448 2,280,648 1,821,636 1,480,092 17.13%
-
Net Worth 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 7.75%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 761,749 864,595 1,027,127 802,023 - - - -
Div Payout % 74.70% 73.45% 103.47% 104.09% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 7.75%
NOSH 777,295 758,417 749,728 749,554 748,720 751,005 745,901 0.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.04% 24.94% 23.95% 21.83% 13.07% 13.30% 6.68% -
ROE 51.05% 50.39% 51.32% 37.25% 17.96% 18.24% 8.30% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 623.49 622.39 552.88 470.95 350.41 279.76 212.63 19.61%
EPS 131.20 155.20 132.40 102.80 45.80 37.20 14.20 44.80%
DPS 98.00 114.00 137.00 107.00 0.00 0.00 0.00 -
NAPS 2.57 3.08 2.58 2.76 2.55 2.04 1.71 7.01%
Adjusted Per Share Value based on latest NOSH - 751,325
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 41.31 40.24 35.33 30.09 22.36 17.91 13.52 20.44%
EPS 8.69 10.03 8.46 6.57 2.92 2.38 0.90 45.87%
DPS 6.49 7.37 8.76 6.84 0.00 0.00 0.00 -
NAPS 0.1703 0.1991 0.1649 0.1763 0.1627 0.1306 0.1087 7.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.22 2.39 23.00 10.90 5.10 4.58 3.84 -
P/RPS 0.36 0.38 4.16 2.31 1.46 1.64 1.81 -23.57%
P/EPS 1.69 1.54 17.37 10.60 11.14 12.31 27.04 -36.97%
EY 59.10 64.94 5.76 9.43 8.98 8.12 3.70 58.62%
DY 44.14 47.70 5.96 9.82 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 8.91 3.95 2.00 2.25 2.25 -14.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 -
Price 2.22 2.36 22.90 11.50 5.60 4.74 4.04 -
P/RPS 0.36 0.38 4.14 2.44 1.60 1.69 1.90 -24.19%
P/EPS 1.69 1.52 17.30 11.19 12.23 12.74 28.45 -37.50%
EY 59.10 65.76 5.78 8.94 8.18 7.85 3.51 60.02%
DY 44.14 48.31 5.98 9.30 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 8.88 4.17 2.20 2.32 2.36 -15.47%

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