[CDB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.08%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,619,110 1,674,673 1,756,145 1,699,726 1,582,518 1,519,970 1,351,341 3.05%
PBT 585,382 537,035 656,525 538,899 406,094 398,506 390,444 6.97%
Tax -147,001 -140,420 -169,606 -90,194 -90,724 -106,061 -101,130 6.42%
NP 438,381 396,615 486,919 448,705 315,370 292,445 289,314 7.16%
-
NP to SH 438,381 396,615 486,919 448,705 315,370 292,445 289,314 7.16%
-
Tax Rate 25.11% 26.15% 25.83% 16.74% 22.34% 26.61% 25.90% -
Total Cost 1,180,729 1,278,058 1,269,226 1,251,021 1,267,148 1,227,525 1,062,027 1.77%
-
Net Worth 544,250 544,250 621,999 544,250 932,999 1,306,669 1,399,906 -14.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 435,399 396,524 482,049 443,174 933,000 287,778 388,862 1.90%
Div Payout % 99.32% 99.98% 99.00% 98.77% 295.84% 98.40% 134.41% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 544,250 544,250 621,999 544,250 932,999 1,306,669 1,399,906 -14.55%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 777,779 777,725 46.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 27.08% 23.68% 27.73% 26.40% 19.93% 19.24% 21.41% -
ROE 80.55% 72.87% 78.28% 82.44% 33.80% 22.38% 20.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.82 21.54 22.59 21.86 20.35 195.42 173.76 -29.76%
EPS 5.64 5.10 6.26 5.77 4.06 37.60 37.20 -26.95%
DPS 5.60 5.10 6.20 5.70 12.00 37.00 50.00 -30.54%
NAPS 0.07 0.07 0.08 0.07 0.12 1.68 1.80 -41.76%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.80 14.28 14.97 14.49 13.49 12.96 11.52 3.05%
EPS 3.74 3.38 4.15 3.82 2.69 2.49 2.47 7.15%
DPS 3.71 3.38 4.11 3.78 7.95 2.45 3.31 1.91%
NAPS 0.0464 0.0464 0.053 0.0464 0.0795 0.1114 0.1193 -14.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.98 5.55 5.85 4.86 5.28 3.04 2.43 -
P/RPS 23.91 25.77 25.90 22.23 25.94 1.56 1.40 60.40%
P/EPS 88.32 108.80 93.41 84.21 130.17 8.09 6.53 54.29%
EY 1.13 0.92 1.07 1.19 0.77 12.37 15.31 -35.20%
DY 1.12 0.92 1.06 1.17 2.27 12.17 20.58 -38.41%
P/NAPS 71.14 79.29 73.13 69.43 44.00 1.81 1.35 93.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 19/10/16 26/10/15 20/10/14 28/10/13 23/10/12 24/10/11 26/10/10 -
Price 5.00 5.53 5.93 4.93 5.48 3.16 2.47 -
P/RPS 24.01 25.67 26.25 22.55 26.92 1.62 1.42 60.13%
P/EPS 88.68 108.41 94.69 85.43 135.10 8.40 6.64 53.97%
EY 1.13 0.92 1.06 1.17 0.74 11.90 15.06 -35.02%
DY 1.12 0.92 1.05 1.16 2.19 11.71 20.24 -38.24%
P/NAPS 71.43 79.00 74.13 70.43 45.67 1.88 1.37 93.16%

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