[CDB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 102.84%
YoY- 18.58%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,898,561 2,625,454 2,423,187 2,360,170 2,072,540 1,764,995 1,311,781 14.11%
PBT 772,436 756,495 696,399 799,616 683,547 537,880 244,097 21.15%
Tax -204,722 -199,831 -186,493 -211,084 -187,227 -152,609 -72,640 18.84%
NP 567,714 556,664 509,906 588,532 496,320 385,271 171,457 22.07%
-
NP to SH 567,714 556,664 509,906 588,532 496,320 385,271 171,457 22.07%
-
Tax Rate 26.50% 26.42% 26.78% 26.40% 27.39% 28.37% 29.76% -
Total Cost 2,330,847 2,068,790 1,913,281 1,771,638 1,576,220 1,379,724 1,140,324 12.64%
-
Net Worth 1,244,304 1,383,885 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 -6.88%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 567,713 544,224 380,874 432,297 513,563 401,011 - -
Div Payout % 100.00% 97.77% 74.70% 73.45% 103.47% 104.09% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,244,304 1,383,885 1,997,650 2,335,925 1,934,298 2,068,770 1,909,237 -6.88%
NOSH 777,690 777,463 777,295 758,417 749,728 749,554 748,720 0.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.59% 21.20% 21.04% 24.94% 23.95% 21.83% 13.07% -
ROE 45.63% 40.22% 25.53% 25.19% 25.66% 18.62% 8.98% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 372.71 337.69 311.75 311.20 276.44 235.47 175.20 13.40%
EPS 73.00 71.60 65.60 77.60 66.20 51.40 22.90 21.30%
DPS 73.00 70.00 49.00 57.00 68.50 53.50 0.00 -
NAPS 1.60 1.78 2.57 3.08 2.58 2.76 2.55 -7.47%
Adjusted Per Share Value based on latest NOSH - 767,074
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.71 22.38 20.66 20.12 17.67 15.04 11.18 14.12%
EPS 4.84 4.75 4.35 5.02 4.23 3.28 1.46 22.09%
DPS 4.84 4.64 3.25 3.68 4.38 3.42 0.00 -
NAPS 0.1061 0.118 0.1703 0.1991 0.1649 0.1763 0.1627 -6.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.90 2.30 2.22 2.39 23.00 10.90 5.10 -
P/RPS 0.78 0.68 0.71 0.77 8.32 4.63 2.91 -19.69%
P/EPS 3.97 3.21 3.38 3.08 34.74 21.21 22.27 -24.96%
EY 25.17 31.13 29.55 32.47 2.88 4.72 4.49 33.26%
DY 25.17 30.43 22.07 23.85 2.98 4.91 0.00 -
P/NAPS 1.81 1.29 0.86 0.78 8.91 3.95 2.00 -1.64%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 20/07/11 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 -
Price 2.98 2.37 2.22 2.36 22.90 11.50 5.60 -
P/RPS 0.80 0.70 0.71 0.76 8.28 4.88 3.20 -20.62%
P/EPS 4.08 3.31 3.38 3.04 34.59 22.37 24.45 -25.79%
EY 24.50 30.21 29.55 32.88 2.89 4.47 4.09 34.74%
DY 24.50 29.54 22.07 24.15 2.99 4.65 0.00 -
P/NAPS 1.86 1.33 0.86 0.77 8.88 4.17 2.20 -2.75%

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