[CDB] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -77.15%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,560,250 1,508,507 1,634,531 1,574,043 1,652,842 1,791,162 1,717,548 -1.58%
PBT 435,420 452,572 515,018 509,762 533,562 626,007 654,537 -6.56%
Tax -103,422 -111,070 -128,907 -136,649 -134,520 -146,789 -169,378 -7.88%
NP 331,998 341,502 386,111 373,113 399,042 479,218 485,159 -6.12%
-
NP to SH 331,998 341,502 386,111 373,113 399,042 479,218 485,159 -6.12%
-
Tax Rate 23.75% 24.54% 25.03% 26.81% 25.21% 23.45% 25.88% -
Total Cost 1,228,252 1,167,005 1,248,420 1,200,930 1,253,800 1,311,944 1,232,389 -0.05%
-
Net Worth 621,999 621,999 699,750 544,250 544,250 621,999 621,999 0.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 326,549 334,325 380,975 365,424 396,524 474,274 482,049 -6.27%
Div Payout % 98.36% 97.90% 98.67% 97.94% 99.37% 98.97% 99.36% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 621,999 621,999 699,750 544,250 544,250 621,999 621,999 0.00%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 21.28% 22.64% 23.62% 23.70% 24.14% 26.75% 28.25% -
ROE 53.38% 54.90% 55.18% 68.56% 73.32% 77.04% 78.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.07 19.40 21.02 20.24 21.26 23.04 22.09 -1.58%
EPS 4.27 4.39 4.97 4.80 5.13 6.16 6.24 -6.12%
DPS 4.20 4.30 4.90 4.70 5.10 6.10 6.20 -6.27%
NAPS 0.08 0.08 0.09 0.07 0.07 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.30 12.86 13.93 13.42 14.09 15.27 14.64 -1.58%
EPS 2.83 2.91 3.29 3.18 3.40 4.08 4.14 -6.13%
DPS 2.78 2.85 3.25 3.11 3.38 4.04 4.11 -6.30%
NAPS 0.053 0.053 0.0596 0.0464 0.0464 0.053 0.053 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.35 4.55 4.64 5.13 4.94 6.30 5.39 -
P/RPS 21.68 23.45 22.07 25.34 23.24 27.35 24.40 -1.94%
P/EPS 101.87 103.59 93.43 106.90 96.25 102.21 86.38 2.78%
EY 0.98 0.97 1.07 0.94 1.04 0.98 1.16 -2.76%
DY 0.97 0.95 1.06 0.92 1.03 0.97 1.15 -2.79%
P/NAPS 54.38 56.88 51.56 73.29 70.57 78.75 67.38 -3.50%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/04/20 22/04/19 13/04/18 28/04/17 22/04/16 27/04/15 25/04/14 -
Price 4.50 4.53 4.48 5.14 4.68 6.19 5.35 -
P/RPS 22.42 23.35 21.31 25.39 22.01 26.87 24.22 -1.27%
P/EPS 105.38 103.13 90.21 107.11 91.19 100.43 85.74 3.49%
EY 0.95 0.97 1.11 0.93 1.10 1.00 1.17 -3.40%
DY 0.93 0.95 1.09 0.91 1.09 0.99 1.16 -3.61%
P/NAPS 56.25 56.63 49.78 73.43 66.86 77.38 66.88 -2.84%

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