[CDB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 14.76%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,629,265 1,629,265 1,545,423 1,429,662 1,247,612 1,231,685 1,176,670 6.75%
PBT 359,725 359,725 389,320 450,309 336,875 381,817 386,598 -1.43%
Tax -114,202 -114,202 4,905 -118,283 -90,395 -99,576 -93,602 4.07%
NP 245,523 245,523 394,225 332,026 246,480 282,241 292,996 -3.48%
-
NP to SH 245,523 245,523 394,225 332,026 246,480 282,241 292,996 -3.48%
-
Tax Rate 31.75% 31.75% -1.26% 26.27% 26.83% 26.08% 24.21% -
Total Cost 1,383,742 1,383,742 1,151,198 1,097,636 1,001,132 949,444 883,674 9.42%
-
Net Worth 0 233,249 1,399,615 1,345,210 1,523,977 1,897,157 1,573,635 -
Dividend
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 194,375 194,375 505,416 334,358 419,871 412,087 443,990 -15.28%
Div Payout % 79.17% 79.17% 128.21% 100.70% 170.35% 146.01% 151.53% -
Equity
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 0 233,249 1,399,615 1,345,210 1,523,977 1,897,157 1,573,635 -
NOSH 7,775,000 7,775,000 7,775,640 777,578 777,539 777,523 749,350 59.99%
Ratio Analysis
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.07% 15.07% 25.51% 23.22% 19.76% 22.92% 24.90% -
ROE 0.00% 105.26% 28.17% 24.68% 16.17% 14.88% 18.62% -
Per Share
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.96 20.96 19.88 183.86 160.46 158.41 157.03 -33.27%
EPS 3.16 3.16 5.07 42.70 31.70 36.30 39.10 -39.66%
DPS 2.50 2.50 6.50 43.00 54.00 53.00 59.25 -47.05%
NAPS 0.00 0.03 0.18 1.73 1.96 2.44 2.10 -
Adjusted Per Share Value based on latest NOSH - 777,578
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.89 13.89 13.17 12.19 10.63 10.50 10.03 6.75%
EPS 2.09 2.09 3.36 2.83 2.10 2.41 2.50 -3.53%
DPS 1.66 1.66 4.31 2.85 3.58 3.51 3.78 -15.23%
NAPS 0.00 0.0199 0.1193 0.1147 0.1299 0.1617 0.1341 -
Price Multiplier on Financial Quarter End Date
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/12/12 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.21 5.29 3.88 2.46 2.20 2.18 2.48 -
P/RPS 24.86 25.24 19.52 1.34 1.37 1.38 1.58 73.94%
P/EPS 164.99 167.52 76.53 5.76 6.94 6.01 6.34 92.45%
EY 0.61 0.60 1.31 17.36 14.41 16.65 15.77 -47.96%
DY 0.48 0.47 1.68 17.48 24.55 24.31 23.89 -54.38%
P/NAPS 0.00 176.33 21.56 1.42 1.12 0.89 1.18 -
Price Multiplier on Announcement Date
21/12/12 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date - 06/02/13 19/01/12 28/01/11 03/02/10 06/02/09 05/02/08 -
Price 0.00 4.66 3.88 2.53 2.21 2.10 2.50 -
P/RPS 0.00 22.24 19.52 1.38 1.38 1.33 1.59 -
P/EPS 0.00 147.57 76.53 5.93 6.97 5.79 6.39 -
EY 0.00 0.68 1.31 16.88 14.34 17.29 15.64 -
DY 0.00 0.54 1.68 17.00 24.43 25.24 23.70 -
P/NAPS 0.00 155.33 21.56 1.46 1.13 0.86 1.19 -

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