[CDB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.75%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,335,096 1,204,832 1,193,716 1,057,668 903,690 685,886 533,447 16.51%
PBT 377,993 323,940 403,970 344,518 280,610 159,312 95,013 25.86%
Tax -99,585 -89,473 -105,578 -94,200 -80,006 -45,816 -28,666 23.05%
NP 278,408 234,467 298,392 250,318 200,604 113,496 66,347 26.98%
-
NP to SH 278,408 234,467 298,392 250,318 200,604 113,496 66,347 26.98%
-
Tax Rate 26.35% 27.62% 26.14% 27.34% 28.51% 28.76% 30.17% -
Total Cost 1,056,688 970,365 895,324 807,350 703,086 572,390 467,100 14.56%
-
Net Worth 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 -1.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 272,186 380,426 437,232 513,376 401,959 - - -
Div Payout % 97.77% 162.25% 146.53% 205.09% 200.37% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 -1.73%
NOSH 777,675 776,380 767,074 749,455 751,325 751,629 753,943 0.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.85% 19.46% 25.00% 23.67% 22.20% 16.55% 12.44% -
ROE 20.11% 11.75% 12.63% 12.95% 9.67% 5.92% 4.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 171.68 155.19 155.62 141.12 120.28 91.25 70.75 15.91%
EPS 35.80 30.20 38.90 33.40 26.70 15.10 8.80 26.33%
DPS 35.00 49.00 57.00 68.50 53.50 0.00 0.00 -
NAPS 1.78 2.57 3.08 2.58 2.76 2.55 2.04 -2.24%
Adjusted Per Share Value based on latest NOSH - 749,455
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.38 10.27 10.18 9.02 7.70 5.85 4.55 16.49%
EPS 2.37 2.00 2.54 2.13 1.71 0.97 0.57 26.79%
DPS 2.32 3.24 3.73 4.38 3.43 0.00 0.00 -
NAPS 0.118 0.1701 0.2014 0.1648 0.1768 0.1634 0.1311 -1.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.30 2.22 2.39 23.00 10.90 5.10 4.58 -
P/RPS 1.34 1.43 1.54 16.30 9.06 5.59 6.47 -23.07%
P/EPS 6.42 7.35 6.14 68.86 40.82 33.77 52.05 -29.43%
EY 15.57 13.60 16.28 1.45 2.45 2.96 1.92 41.71%
DY 15.22 22.07 23.85 2.98 4.91 0.00 0.00 -
P/NAPS 1.29 0.86 0.78 8.91 3.95 2.00 2.25 -8.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 -
Price 2.37 2.22 2.36 22.90 11.50 5.60 4.74 -
P/RPS 1.38 1.43 1.52 16.23 9.56 6.14 6.70 -23.14%
P/EPS 6.62 7.35 6.07 68.56 43.07 37.09 53.86 -29.47%
EY 15.11 13.60 16.48 1.46 2.32 2.70 1.86 41.76%
DY 14.77 22.07 24.15 2.99 4.65 0.00 0.00 -
P/NAPS 1.33 0.86 0.77 8.88 4.17 2.20 2.32 -8.85%

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