[CDB] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.92%
YoY- 18.53%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,699,726 1,582,518 1,519,970 1,351,341 1,238,766 1,222,620 1,113,425 7.29%
PBT 538,899 406,094 398,506 390,444 333,181 365,463 375,169 6.21%
Tax -90,194 -90,724 -106,061 -101,130 -89,096 -95,521 -101,890 -2.00%
NP 448,705 315,370 292,445 289,314 244,085 269,942 273,279 8.60%
-
NP to SH 448,705 315,370 292,445 289,314 244,085 269,942 273,279 8.60%
-
Tax Rate 16.74% 22.34% 26.61% 25.90% 26.74% 26.14% 27.16% -
Total Cost 1,251,021 1,267,148 1,227,525 1,062,027 994,681 952,678 840,146 6.85%
-
Net Worth 544,250 932,999 1,306,669 1,399,906 1,857,844 2,224,882 1,831,870 -18.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 443,174 933,000 287,778 388,862 583,005 606,786 750,766 -8.40%
Div Payout % 98.77% 295.84% 98.40% 134.41% 238.85% 224.78% 274.73% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 544,250 932,999 1,306,669 1,399,906 1,857,844 2,224,882 1,831,870 -18.29%
NOSH 7,775,000 7,775,000 777,779 777,725 777,340 777,930 750,766 47.58%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.40% 19.93% 19.24% 21.41% 19.70% 22.08% 24.54% -
ROE 82.44% 33.80% 22.38% 20.67% 13.14% 12.13% 14.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.86 20.35 195.42 173.76 159.36 157.16 148.31 -27.29%
EPS 5.77 4.06 37.60 37.20 31.40 34.70 36.40 -26.41%
DPS 5.70 12.00 37.00 50.00 75.00 78.00 100.00 -37.93%
NAPS 0.07 0.12 1.68 1.80 2.39 2.86 2.44 -44.64%
Adjusted Per Share Value based on latest NOSH - 777,725
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.49 13.49 12.96 11.52 10.56 10.42 9.49 7.30%
EPS 3.82 2.69 2.49 2.47 2.08 2.30 2.33 8.58%
DPS 3.78 7.95 2.45 3.31 4.97 5.17 6.40 -8.39%
NAPS 0.0464 0.0795 0.1114 0.1193 0.1584 0.1897 0.1561 -18.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.86 5.28 3.04 2.43 2.14 2.24 21.50 -
P/RPS 22.23 25.94 1.56 1.40 1.34 1.43 14.50 7.37%
P/EPS 84.21 130.17 8.09 6.53 6.82 6.46 59.07 6.08%
EY 1.19 0.77 12.37 15.31 14.67 15.49 1.69 -5.67%
DY 1.17 2.27 12.17 20.58 35.05 34.82 4.65 -20.52%
P/NAPS 69.43 44.00 1.81 1.35 0.90 0.78 8.81 41.02%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/10/13 23/10/12 24/10/11 26/10/10 28/10/09 24/10/08 19/10/07 -
Price 4.93 5.48 3.16 2.47 2.15 2.22 23.00 -
P/RPS 22.55 26.92 1.62 1.42 1.35 1.41 15.51 6.43%
P/EPS 85.43 135.10 8.40 6.64 6.85 6.40 63.19 5.14%
EY 1.17 0.74 11.90 15.06 14.60 15.63 1.58 -4.87%
DY 1.16 2.19 11.71 20.24 34.88 35.14 4.35 -19.75%
P/NAPS 70.43 45.67 1.88 1.37 0.90 0.78 9.43 39.76%

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