[CDB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
16-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 105.7%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 6,276,875 6,302,965 3,060,583 3,168,694 3,012,728 3,057,229 3,252,876 11.56%
PBT 947,534 928,579 736,425 731,291 812,689 942,840 1,031,970 -1.41%
Tax -160,624 -259,899 -280,233 -186,552 -192,655 -208,860 -261,520 -7.79%
NP 786,910 668,680 456,192 544,739 620,034 733,980 770,450 0.35%
-
NP to SH 782,477 661,436 456,192 544,739 620,034 733,980 770,450 0.25%
-
Tax Rate 16.95% 27.99% 38.05% 25.51% 23.71% 22.15% 25.34% -
Total Cost 5,489,965 5,634,285 2,604,391 2,623,955 2,392,694 2,323,249 2,482,426 14.12%
-
Net Worth 16,424,110 16,189,480 544,250 621,999 621,999 699,750 699,750 69.12%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 821,205 750,816 443,174 544,250 614,225 723,075 761,950 1.25%
Div Payout % 104.95% 113.51% 97.15% 99.91% 99.06% 98.51% 98.90% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 16,424,110 16,189,480 544,250 621,999 621,999 699,750 699,750 69.12%
NOSH 11,731,507 11,731,507 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.54% 10.61% 14.91% 17.19% 20.58% 24.01% 23.69% -
ROE 4.76% 4.09% 83.82% 87.58% 99.68% 104.89% 110.10% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.50 53.73 39.36 40.75 38.75 39.32 41.84 4.17%
EPS 6.67 5.64 5.87 7.01 7.97 9.44 9.91 -6.38%
DPS 7.00 6.40 5.70 7.00 7.90 9.30 9.80 -5.44%
NAPS 1.40 1.38 0.07 0.08 0.08 0.09 0.09 57.93%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.50 53.73 26.09 27.01 25.68 26.06 27.73 11.56%
EPS 6.67 5.64 3.89 4.64 5.29 6.26 6.57 0.25%
DPS 7.00 6.40 3.78 4.64 5.24 6.16 6.49 1.26%
NAPS 1.40 1.38 0.0464 0.053 0.053 0.0596 0.0596 69.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.68 4.11 3.50 4.13 4.31 5.05 4.15 -
P/RPS 6.88 7.65 8.89 10.13 11.12 12.84 9.92 -5.91%
P/EPS 55.17 72.90 59.65 58.95 54.05 53.49 41.88 4.69%
EY 1.81 1.37 1.68 1.70 1.85 1.87 2.39 -4.52%
DY 1.90 1.56 1.63 1.69 1.83 1.84 2.36 -3.54%
P/NAPS 2.63 2.98 50.00 51.63 53.88 56.11 46.11 -37.92%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 18/08/23 15/07/22 16/07/21 14/07/20 12/07/19 13/07/18 -
Price 3.76 4.36 3.42 4.25 4.33 5.05 4.16 -
P/RPS 7.03 8.12 8.69 10.43 11.17 12.84 9.94 -5.60%
P/EPS 56.37 77.33 58.29 60.66 54.30 53.49 41.98 5.03%
EY 1.77 1.29 1.72 1.65 1.84 1.87 2.38 -4.81%
DY 1.86 1.47 1.67 1.65 1.82 1.84 2.36 -3.88%
P/NAPS 2.69 3.16 48.86 53.13 54.13 56.11 46.22 -37.72%

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