[CDB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.48%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,360,913 5,963,954 5,406,457 4,909,565 4,814,475 4,362,635 3,652,536 9.67%
PBT 1,590,949 1,560,262 1,597,248 1,366,455 1,546,896 1,445,314 1,087,139 6.54%
Tax -385,234 -305,878 -419,244 -365,984 -406,181 -382,719 -281,486 5.36%
NP 1,205,715 1,254,384 1,178,004 1,000,471 1,140,715 1,062,595 805,653 6.94%
-
NP to SH 1,205,715 1,254,384 1,178,004 1,000,471 1,140,715 1,062,595 805,653 6.94%
-
Tax Rate 24.21% 19.60% 26.25% 26.78% 26.26% 26.48% 25.89% -
Total Cost 5,155,198 4,709,570 4,228,453 3,909,094 3,673,760 3,300,040 2,846,883 10.39%
-
Net Worth 233,249 1,399,808 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 -28.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,044,824 1,360,925 1,267,423 1,383,712 1,444,137 1,707,875 832,658 16.13%
Div Payout % 169.59% 108.49% 107.59% 138.31% 126.60% 160.73% 103.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 233,249 1,399,808 1,345,179 1,523,638 1,874,306 1,574,770 1,755,333 -28.54%
NOSH 7,775,000 7,776,714 777,560 777,366 768,158 749,890 750,142 47.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.96% 21.03% 21.79% 20.38% 23.69% 24.36% 22.06% -
ROE 516.92% 89.61% 87.57% 65.66% 60.86% 67.48% 45.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 81.81 76.69 695.31 631.56 626.76 581.77 486.91 -25.69%
EPS 15.51 16.13 151.50 128.70 148.50 141.70 107.40 -27.54%
DPS 26.30 17.50 163.00 178.00 188.00 227.75 111.00 -21.31%
NAPS 0.03 0.18 1.73 1.96 2.44 2.10 2.34 -51.58%
Adjusted Per Share Value based on latest NOSH - 777,539
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.22 50.84 46.08 41.85 41.04 37.19 31.13 9.67%
EPS 10.28 10.69 10.04 8.53 9.72 9.06 6.87 6.94%
DPS 17.43 11.60 10.80 11.79 12.31 14.56 7.10 16.13%
NAPS 0.0199 0.1193 0.1147 0.1299 0.1598 0.1342 0.1496 -28.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.29 3.88 2.46 2.20 2.18 2.48 15.20 -
P/RPS 6.47 5.06 0.35 0.35 0.35 0.43 3.12 12.91%
P/EPS 34.11 24.05 1.62 1.71 1.47 1.75 14.15 15.77%
EY 2.93 4.16 61.59 58.50 68.12 57.14 7.07 -13.64%
DY 4.97 4.51 66.26 80.91 86.24 91.83 7.30 -6.20%
P/NAPS 176.33 21.56 1.42 1.12 0.89 1.18 6.50 73.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 19/01/12 28/01/11 03/02/10 06/02/09 05/02/08 14/02/07 -
Price 4.66 3.88 2.53 2.21 2.10 2.50 15.90 -
P/RPS 5.70 5.06 0.36 0.35 0.34 0.43 3.27 9.69%
P/EPS 30.05 24.05 1.67 1.72 1.41 1.76 14.80 12.51%
EY 3.33 4.16 59.88 58.24 70.71 56.68 6.75 -11.09%
DY 5.64 4.51 64.43 80.54 89.52 91.10 6.98 -3.48%
P/NAPS 155.33 21.56 1.46 1.13 0.86 1.19 6.79 68.40%

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