[CDB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.6%
YoY- 64.6%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,231,685 1,176,670 966,769 827,676 606,337 486,326 369,724 22.18%
PBT 381,817 386,598 293,955 218,634 134,569 81,431 34,164 49.47%
Tax -99,576 -93,602 -54,400 -62,025 -39,421 -25,367 -11,300 43.67%
NP 282,241 292,996 239,555 156,609 95,148 56,064 22,864 51.96%
-
NP to SH 282,241 292,996 239,555 156,609 95,148 56,064 22,864 51.96%
-
Tax Rate 26.08% 24.21% 18.51% 28.37% 29.29% 31.15% 33.08% -
Total Cost 949,444 883,674 727,214 671,067 511,189 430,262 346,860 18.25%
-
Net Worth 1,897,157 1,573,635 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 6.95%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 412,087 443,990 431,799 - - - - -
Div Payout % 146.01% 151.53% 180.25% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,897,157 1,573,635 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 6.95%
NOSH 777,523 749,350 750,956 749,325 749,196 747,520 749,639 0.60%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.92% 24.90% 24.78% 18.92% 15.69% 11.53% 6.18% -
ROE 14.88% 18.62% 13.63% 6.97% 5.52% 4.08% 1.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 158.41 157.03 128.74 110.46 80.93 65.06 49.32 21.44%
EPS 36.30 39.10 31.90 20.90 12.70 7.50 3.05 51.04%
DPS 53.00 59.25 57.50 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.10 2.34 3.00 2.30 1.84 1.69 6.30%
Adjusted Per Share Value based on latest NOSH - 749,325
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.50 10.03 8.24 7.06 5.17 4.15 3.15 22.19%
EPS 2.41 2.50 2.04 1.33 0.81 0.48 0.19 52.65%
DPS 3.51 3.78 3.68 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1341 0.1498 0.1916 0.1469 0.1172 0.108 6.95%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 2.18 2.48 15.20 7.80 6.20 3.60 0.00 -
P/RPS 1.38 1.58 11.81 7.06 7.66 5.53 0.00 -
P/EPS 6.01 6.34 47.65 37.32 48.82 48.00 0.00 -
EY 16.65 15.77 2.10 2.68 2.05 2.08 0.00 -
DY 24.31 23.89 3.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.18 6.50 2.60 2.70 1.96 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 06/02/09 05/02/08 14/02/07 15/02/06 14/02/05 12/02/04 11/02/03 -
Price 2.10 2.50 15.90 7.85 6.10 3.58 2.27 -
P/RPS 1.33 1.59 12.35 7.11 7.54 5.50 4.60 -18.66%
P/EPS 5.79 6.39 49.84 37.56 48.03 47.73 74.43 -34.63%
EY 17.29 15.64 2.01 2.66 2.08 2.09 1.34 53.08%
DY 25.24 23.70 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.19 6.79 2.62 2.65 1.95 1.34 -7.11%

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