[CDB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 85.12%

YoY- -13.36%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	3,149,130	2,898,561	2,625,454	2,423,187	2,360,170	2,072,540	1,764,995	10.12%
YoY %	8.64%	10.40%	8.35%	2.67%	13.88%	17.42%	-	-
Horiz. %	178.42%	164.22%	148.75%	137.29%	133.72%	117.42%	100.00%	-
PBT	825,130	772,436	756,495	696,399	799,616	683,547	537,880	7.38%
YoY %	6.82%	2.11%	8.63%	-12.91%	16.98%	27.08%	-	-
Horiz. %	153.40%	143.61%	140.64%	129.47%	148.66%	127.08%	100.00%	-
Tax	-180,308	-204,722	-199,831	-186,493	-211,084	-187,227	-152,609	2.81%
YoY %	11.93%	-2.45%	-7.15%	11.65%	-12.74%	-22.68%	-	-
Horiz. %	118.15%	134.15%	130.94%	122.20%	138.32%	122.68%	100.00%	-
NP	644,822	567,714	556,664	509,906	588,532	496,320	385,271	8.95%
YoY %	13.58%	1.99%	9.17%	-13.36%	18.58%	28.82%	-	-
Horiz. %	167.37%	147.35%	144.49%	132.35%	152.76%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	644,822	567,714	556,664	509,906	588,532	496,320	385,271	8.95%
YoY %	13.58%	1.99%	9.17%	-13.36%	18.58%	28.82%	-	-
Horiz. %	167.37%	147.35%	144.49%	132.35%	152.76%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.85%	26.50%	26.42%	26.78%	26.40%	27.39%	28.37%	-
YoY %	-17.55%	0.30%	-1.34%	1.44%	-3.61%	-3.45%	-	-
Horiz. %	77.02%	93.41%	93.13%	94.40%	93.06%	96.55%	100.00%	-
Total Cost	2,504,308	2,330,847	2,068,790	1,913,281	1,771,638	1,576,220	1,379,724	10.43%
YoY %	7.44%	12.67%	8.13%	8.00%	12.40%	14.24%	-	-
Horiz. %	181.51%	168.94%	149.94%	138.67%	128.41%	114.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,088,963	1,244,304	1,383,885	1,997,650	2,335,925	1,934,298	2,068,770	-10.13%
YoY %	-12.48%	-10.09%	-30.72%	-14.48%	20.76%	-6.50%	-	-
Horiz. %	52.64%	60.15%	66.89%	96.56%	112.91%	93.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	917,840	567,713	544,224	380,874	432,297	513,563	401,011	14.78%
YoY %	61.67%	4.32%	42.89%	-11.90%	-15.82%	28.07%	-	-
Horiz. %	228.88%	141.57%	135.71%	94.98%	107.80%	128.07%	100.00%	-
Div Payout %	142.34%	100.00%	97.77%	74.70%	73.45%	103.47%	104.09%	-
YoY %	42.34%	2.28%	30.88%	1.70%	-29.01%	-0.60%	-	-
Horiz. %	136.75%	96.07%	93.93%	71.76%	70.56%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,088,963	1,244,304	1,383,885	1,997,650	2,335,925	1,934,298	2,068,770	-10.13%
YoY %	-12.48%	-10.09%	-30.72%	-14.48%	20.76%	-6.50%	-	-
Horiz. %	52.64%	60.15%	66.89%	96.56%	112.91%	93.50%	100.00%	-
NOSH	7,778,311	777,690	777,463	777,295	758,417	749,728	749,554	47.63%
YoY %	900.18%	0.03%	0.02%	2.49%	1.16%	0.02%	-	-
Horiz. %	1,037.73%	103.75%	103.72%	103.70%	101.18%	100.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.48%	19.59%	21.20%	21.04%	24.94%	23.95%	21.83%	-
YoY %	4.54%	-7.59%	0.76%	-15.64%	4.13%	9.71%	-	-
Horiz. %	93.82%	89.74%	97.11%	96.38%	114.25%	109.71%	100.00%	-
ROE	59.21%	45.63%	40.22%	25.53%	25.19%	25.66%	18.62%	-
YoY %	29.76%	13.45%	57.54%	1.35%	-1.83%	37.81%	-	-
Horiz. %	317.99%	245.06%	216.00%	137.11%	135.28%	137.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	40.49	372.71	337.69	311.75	311.20	276.44	235.47	-25.40%
YoY %	-89.14%	10.37%	8.32%	0.18%	12.57%	17.40%	-	-
Horiz. %	17.20%	158.28%	143.41%	132.39%	132.16%	117.40%	100.00%	-
EPS	8.29	73.00	71.60	65.60	77.60	66.20	51.40	-26.20%
YoY %	-88.64%	1.96%	9.15%	-15.46%	17.22%	28.79%	-	-
Horiz. %	16.13%	142.02%	139.30%	127.63%	150.97%	128.79%	100.00%	-
DPS	11.80	73.00	70.00	49.00	57.00	68.50	53.50	-22.25%
YoY %	-83.84%	4.29%	42.86%	-14.04%	-16.79%	28.04%	-	-
Horiz. %	22.06%	136.45%	130.84%	91.59%	106.54%	128.04%	100.00%	-
NAPS	0.14	1.60	1.78	2.57	3.08	2.58	2.76	-39.13%
YoY %	-91.25%	-10.11%	-30.74%	-16.56%	19.38%	-6.52%	-	-
Horiz. %	5.07%	57.97%	64.49%	93.12%	111.59%	93.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 776,380
RPS	26.84	24.71	22.38	20.66	20.12	17.67	15.04	10.12%
YoY %	8.62%	10.41%	8.33%	2.68%	13.87%	17.49%	-	-
Horiz. %	178.46%	164.30%	148.80%	137.37%	133.78%	117.49%	100.00%	-
EPS	5.50	4.84	4.75	4.35	5.02	4.23	3.28	8.98%
YoY %	13.64%	1.89%	9.20%	-13.35%	18.68%	28.96%	-	-
Horiz. %	167.68%	147.56%	144.82%	132.62%	153.05%	128.96%	100.00%	-
DPS	7.82	4.84	4.64	3.25	3.68	4.38	3.42	14.76%
YoY %	61.57%	4.31%	42.77%	-11.68%	-15.98%	28.07%	-	-
Horiz. %	228.65%	141.52%	135.67%	95.03%	107.60%	128.07%	100.00%	-
NAPS	0.0928	0.1061	0.118	0.1703	0.1991	0.1649	0.1763	-10.13%
YoY %	-12.54%	-10.08%	-30.71%	-14.47%	20.74%	-6.47%	-	-
Horiz. %	52.64%	60.18%	66.93%	96.60%	112.93%	93.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.25	2.90	2.30	2.22	2.39	23.00	10.90	-
P/RPS	10.50	0.78	0.68	0.71	0.77	8.32	4.63	14.60%
YoY %	1,246.15%	14.71%	-4.23%	-7.79%	-90.75%	79.70%	-	-
Horiz. %	226.78%	16.85%	14.69%	15.33%	16.63%	179.70%	100.00%	-
P/EPS	51.27	3.97	3.21	3.38	3.08	34.74	21.21	15.83%
YoY %	1,191.44%	23.68%	-5.03%	9.74%	-91.13%	63.79%	-	-
Horiz. %	241.73%	18.72%	15.13%	15.94%	14.52%	163.79%	100.00%	-
EY	1.95	25.17	31.13	29.55	32.47	2.88	4.72	-13.68%
YoY %	-92.25%	-19.15%	5.35%	-8.99%	1,027.43%	-38.98%	-	-
Horiz. %	41.31%	533.26%	659.53%	626.06%	687.92%	61.02%	100.00%	-
DY	2.78	25.17	30.43	22.07	23.85	2.98	4.91	-9.03%
YoY %	-88.96%	-17.29%	37.88%	-7.46%	700.34%	-39.31%	-	-
Horiz. %	56.62%	512.63%	619.76%	449.49%	485.74%	60.69%	100.00%	-
P/NAPS	30.36	1.81	1.29	0.86	0.78	8.91	3.95	40.43%
YoY %	1,577.35%	40.31%	50.00%	10.26%	-91.25%	125.57%	-	-
Horiz. %	768.61%	45.82%	32.66%	21.77%	19.75%	225.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	23/07/12	20/07/11	20/07/10	22/07/09	22/07/08	20/07/07	20/07/06	-
Price	4.42	2.98	2.37	2.22	2.36	22.90	11.50	-
P/RPS	10.92	0.80	0.70	0.71	0.76	8.28	4.88	14.35%
YoY %	1,265.00%	14.29%	-1.41%	-6.58%	-90.82%	69.67%	-	-
Horiz. %	223.77%	16.39%	14.34%	14.55%	15.57%	169.67%	100.00%	-
P/EPS	53.32	4.08	3.31	3.38	3.04	34.59	22.37	15.56%
YoY %	1,206.86%	23.26%	-2.07%	11.18%	-91.21%	54.63%	-	-
Horiz. %	238.35%	18.24%	14.80%	15.11%	13.59%	154.63%	100.00%	-
EY	1.88	24.50	30.21	29.55	32.88	2.89	4.47	-13.43%
YoY %	-92.33%	-18.90%	2.23%	-10.13%	1,037.72%	-35.35%	-	-
Horiz. %	42.06%	548.10%	675.84%	661.07%	735.57%	64.65%	100.00%	-
DY	2.67	24.50	29.54	22.07	24.15	2.99	4.65	-8.82%
YoY %	-89.10%	-17.06%	33.85%	-8.61%	707.69%	-35.70%	-	-
Horiz. %	57.42%	526.88%	635.27%	474.62%	519.35%	64.30%	100.00%	-
P/NAPS	31.57	1.86	1.33	0.86	0.77	8.88	4.17	40.08%
YoY %	1,597.31%	39.85%	54.65%	11.69%	-91.33%	112.95%	-	-
Horiz. %	757.07%	44.60%	31.89%	20.62%	18.47%	212.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos