[CDB] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
04-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.19%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,647,092 1,569,409 1,430,563 1,290,358 1,218,355 1,166,454 1,014,872 8.39%
PBT 424,018 405,794 447,153 378,502 372,459 395,646 339,029 3.79%
Tax -95,373 -85,159 -115,757 -100,246 -97,020 -105,506 -93,027 0.41%
NP 328,645 320,635 331,396 278,256 275,439 290,140 246,002 4.94%
-
NP to SH 328,645 320,635 331,396 278,256 275,439 290,140 246,002 4.94%
-
Tax Rate 22.49% 20.99% 25.89% 26.48% 26.05% 26.67% 27.44% -
Total Cost 1,318,447 1,248,774 1,099,167 1,012,102 942,916 876,314 768,870 9.39%
-
Net Worth 388,750 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 -23.83%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 295,449 459,161 334,507 272,037 - - - -
Div Payout % 89.90% 143.20% 100.94% 97.77% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 388,750 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 -23.83%
NOSH 7,775,000 7,782,403 777,924 777,251 778,076 749,715 750,006 47.61%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.95% 20.43% 23.17% 21.56% 22.61% 24.87% 24.24% -
ROE 84.54% 25.75% 24.62% 20.23% 12.69% 15.54% 12.33% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 21.18 20.17 183.89 166.02 156.59 155.59 135.32 -26.56%
EPS 4.23 4.12 42.60 35.80 35.40 38.70 32.80 -28.89%
DPS 3.80 5.90 43.00 35.00 0.00 0.00 0.00 -
NAPS 0.05 0.16 1.73 1.77 2.79 2.49 2.66 -48.40%
Adjusted Per Share Value based on latest NOSH - 777,251
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.04 13.38 12.19 11.00 10.39 9.94 8.65 8.39%
EPS 2.80 2.73 2.82 2.37 2.35 2.47 2.10 4.90%
DPS 2.52 3.91 2.85 2.32 0.00 0.00 0.00 -
NAPS 0.0331 0.1061 0.1147 0.1173 0.185 0.1591 0.1701 -23.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.63 4.06 2.86 2.26 2.12 2.44 18.70 -
P/RPS 21.86 20.13 1.56 1.36 1.35 1.57 13.82 7.93%
P/EPS 109.54 98.54 6.71 6.31 5.99 6.30 57.01 11.48%
EY 0.91 1.01 14.90 15.84 16.70 15.86 1.75 -10.31%
DY 0.82 1.45 15.03 15.49 0.00 0.00 0.00 -
P/NAPS 92.60 25.38 1.65 1.28 0.76 0.98 7.03 53.61%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/04/13 25/04/12 29/04/11 04/05/10 30/04/09 29/04/08 03/05/07 -
Price 4.64 3.96 2.91 2.27 2.23 2.42 21.50 -
P/RPS 21.90 19.64 1.58 1.37 1.42 1.56 15.89 5.48%
P/EPS 109.77 96.12 6.83 6.34 6.30 6.25 65.55 8.96%
EY 0.91 1.04 14.64 15.77 15.87 15.99 1.53 -8.28%
DY 0.82 1.49 14.78 15.42 0.00 0.00 0.00 -
P/NAPS 92.80 24.75 1.68 1.28 0.80 0.97 8.08 50.15%

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