[CDB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.86%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,238,766 1,222,620 1,113,425 920,772 744,867 576,860 434,198 19.07%
PBT 333,181 365,463 375,169 255,304 198,821 113,878 43,011 40.62%
Tax -89,096 -95,521 -101,890 -74,477 -55,930 -31,358 -9,811 44.39%
NP 244,085 269,942 273,279 180,827 142,891 82,520 33,200 39.40%
-
NP to SH 244,085 269,942 273,279 180,827 142,891 82,520 33,200 39.40%
-
Tax Rate 26.74% 26.14% 27.16% 29.17% 28.13% 27.54% 22.81% -
Total Cost 994,681 952,678 840,146 739,945 601,976 494,340 400,998 16.33%
-
Net Worth 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 5.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 583,005 606,786 750,766 - - - - -
Div Payout % 238.85% 224.78% 274.73% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,857,844 2,224,882 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 5.74%
NOSH 777,340 777,930 750,766 750,319 748,120 750,181 754,545 0.49%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.70% 22.08% 24.54% 19.64% 19.18% 14.31% 7.65% -
ROE 13.14% 12.13% 14.92% 9.20% 6.97% 5.09% 2.50% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 159.36 157.16 148.31 122.72 99.57 76.90 57.54 18.48%
EPS 31.40 34.70 36.40 24.10 19.10 11.00 4.40 38.71%
DPS 75.00 78.00 100.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.86 2.44 2.62 2.74 2.16 1.76 5.22%
Adjusted Per Share Value based on latest NOSH - 750,319
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.56 10.42 9.49 7.85 6.35 4.92 3.70 19.08%
EPS 2.08 2.30 2.33 1.54 1.22 0.70 0.28 39.64%
DPS 4.97 5.17 6.40 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1897 0.1561 0.1676 0.1747 0.1381 0.1132 5.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.14 2.24 21.50 12.50 5.80 4.72 3.72 -
P/RPS 1.34 1.43 14.50 10.19 5.83 6.14 6.46 -23.04%
P/EPS 6.82 6.46 59.07 51.87 30.37 42.91 84.55 -34.24%
EY 14.67 15.49 1.69 1.93 3.29 2.33 1.18 52.14%
DY 35.05 34.82 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 8.81 4.77 2.12 2.19 2.11 -13.22%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 24/10/08 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 -
Price 2.15 2.22 23.00 12.30 6.20 4.68 3.80 -
P/RPS 1.35 1.41 15.51 10.02 6.23 6.09 6.60 -23.22%
P/EPS 6.85 6.40 63.19 51.04 32.46 42.55 86.36 -34.42%
EY 14.60 15.63 1.58 1.96 3.08 2.35 1.16 52.45%
DY 34.88 35.14 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 9.43 4.69 2.26 2.17 2.16 -13.56%

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