[CDB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
30-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.38%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,560,772 1,678,052 1,674,718 1,644,530 1,669,720 1,724,854 1,798,623 -2.33%
PBT 376,924 461,005 518,369 481,158 543,606 519,356 660,174 -8.91%
Tax -96,745 -118,081 -140,571 -121,078 -168,979 -136,996 -100,077 -0.56%
NP 280,179 342,924 377,798 360,080 374,627 382,360 560,097 -10.89%
-
NP to SH 280,179 342,924 377,798 360,080 374,627 382,360 560,097 -10.89%
-
Tax Rate 25.67% 25.61% 27.12% 25.16% 31.08% 26.38% 15.16% -
Total Cost 1,280,593 1,335,128 1,296,920 1,284,450 1,295,093 1,342,494 1,238,526 0.55%
-
Net Worth 621,999 621,999 699,750 544,250 544,250 544,250 699,750 -1.94%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 279,899 342,100 373,200 357,649 373,200 380,975 559,799 -10.90%
Div Payout % 99.90% 99.76% 98.78% 99.33% 99.62% 99.64% 99.95% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 621,999 621,999 699,750 544,250 544,250 544,250 699,750 -1.94%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 17.95% 20.44% 22.56% 21.90% 22.44% 22.17% 31.14% -
ROE 45.04% 55.13% 53.99% 66.16% 68.83% 70.25% 80.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.07 21.58 21.54 21.15 21.48 22.18 23.13 -2.33%
EPS 3.60 4.41 4.86 4.63 4.82 4.92 7.20 -10.90%
DPS 3.60 4.40 4.80 4.60 4.80 4.90 7.20 -10.90%
NAPS 0.08 0.08 0.09 0.07 0.07 0.07 0.09 -1.94%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.30 14.30 14.28 14.02 14.23 14.70 15.33 -2.33%
EPS 2.39 2.92 3.22 3.07 3.19 3.26 4.77 -10.86%
DPS 2.39 2.92 3.18 3.05 3.18 3.25 4.77 -10.86%
NAPS 0.053 0.053 0.0596 0.0464 0.0464 0.0464 0.0596 -1.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.14 4.46 4.50 5.10 4.83 5.40 6.17 -
P/RPS 20.62 20.66 20.89 24.11 22.49 24.34 26.67 -4.19%
P/EPS 114.89 101.12 92.61 110.12 100.24 109.80 85.65 5.01%
EY 0.87 0.99 1.08 0.91 1.00 0.91 1.17 -4.81%
DY 0.87 0.99 1.07 0.90 0.99 0.91 1.17 -4.81%
P/NAPS 51.75 55.75 50.00 72.86 69.00 77.14 68.56 -4.57%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 22/01/20 24/01/19 30/01/18 23/01/17 05/02/16 09/02/15 -
Price 3.95 4.51 4.53 4.95 4.92 5.03 6.46 -
P/RPS 19.68 20.90 21.03 23.40 22.91 22.67 27.92 -5.65%
P/EPS 109.61 102.25 93.23 106.88 102.11 102.28 89.67 3.40%
EY 0.91 0.98 1.07 0.94 0.98 0.98 1.12 -3.39%
DY 0.91 0.98 1.06 0.93 0.98 0.97 1.11 -3.25%
P/NAPS 49.38 56.38 50.33 70.71 70.29 71.86 71.78 -6.03%

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