[CDB] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.84%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,467,998 1,335,096 1,204,832 1,193,716 1,057,668 903,690 685,886 13.51%
PBT 325,283 377,993 323,940 403,970 344,518 280,610 159,312 12.62%
Tax -88,965 -99,585 -89,473 -105,578 -94,200 -80,006 -45,816 11.68%
NP 236,318 278,408 234,467 298,392 250,318 200,604 113,496 12.99%
-
NP to SH 236,318 278,408 234,467 298,392 250,318 200,604 113,496 12.99%
-
Tax Rate 27.35% 26.35% 27.62% 26.14% 27.34% 28.51% 28.76% -
Total Cost 1,231,680 1,056,688 970,365 895,324 807,350 703,086 572,390 13.61%
-
Net Worth 1,243,778 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 -6.95%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 233,208 272,186 380,426 437,232 513,376 401,959 - -
Div Payout % 98.68% 97.77% 162.25% 146.53% 205.09% 200.37% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,243,778 1,384,263 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 -6.95%
NOSH 777,361 777,675 776,380 767,074 749,455 751,325 751,629 0.56%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.10% 20.85% 19.46% 25.00% 23.67% 22.20% 16.55% -
ROE 19.00% 20.11% 11.75% 12.63% 12.95% 9.67% 5.92% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 188.84 171.68 155.19 155.62 141.12 120.28 91.25 12.88%
EPS 30.40 35.80 30.20 38.90 33.40 26.70 15.10 12.36%
DPS 30.00 35.00 49.00 57.00 68.50 53.50 0.00 -
NAPS 1.60 1.78 2.57 3.08 2.58 2.76 2.55 -7.47%
Adjusted Per Share Value based on latest NOSH - 767,074
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.51 11.38 10.27 10.18 9.02 7.70 5.85 13.49%
EPS 2.01 2.37 2.00 2.54 2.13 1.71 0.97 12.90%
DPS 1.99 2.32 3.24 3.73 4.38 3.43 0.00 -
NAPS 0.106 0.118 0.1701 0.2014 0.1648 0.1768 0.1634 -6.95%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.90 2.30 2.22 2.39 23.00 10.90 5.10 -
P/RPS 1.54 1.34 1.43 1.54 16.30 9.06 5.59 -19.32%
P/EPS 9.54 6.42 7.35 6.14 68.86 40.82 33.77 -18.98%
EY 10.48 15.57 13.60 16.28 1.45 2.45 2.96 23.44%
DY 10.34 15.22 22.07 23.85 2.98 4.91 0.00 -
P/NAPS 1.81 1.29 0.86 0.78 8.91 3.95 2.00 -1.64%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 20/07/11 20/07/10 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 -
Price 2.98 2.37 2.22 2.36 22.90 11.50 5.60 -
P/RPS 1.58 1.38 1.43 1.52 16.23 9.56 6.14 -20.23%
P/EPS 9.80 6.62 7.35 6.07 68.56 43.07 37.09 -19.88%
EY 10.20 15.11 13.60 16.48 1.46 2.32 2.70 24.78%
DY 10.07 14.77 22.07 24.15 2.99 4.65 0.00 -
P/NAPS 1.86 1.33 0.86 0.77 8.88 4.17 2.20 -2.75%

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