[CDB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -3.69%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,180,842 1,582,595 1,560,772 1,678,052 1,674,718 1,644,530 1,669,720 4.54%
PBT 102,168 365,113 376,924 461,005 518,369 481,158 543,606 -24.30%
Tax -59,173 -60,563 -96,745 -118,081 -140,571 -121,078 -168,979 -16.03%
NP 42,995 304,550 280,179 342,924 377,798 360,080 374,627 -30.27%
-
NP to SH 42,823 304,550 280,179 342,924 377,798 360,080 374,627 -30.32%
-
Tax Rate 57.92% 16.59% 25.67% 25.61% 27.12% 25.16% 31.08% -
Total Cost 2,137,847 1,278,045 1,280,593 1,335,128 1,296,920 1,284,450 1,295,093 8.70%
-
Net Worth 12,720,135 621,999 621,999 621,999 699,750 544,250 544,250 69.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 283,686 303,225 279,899 342,100 373,200 357,649 373,200 -4.46%
Div Payout % 662.46% 99.56% 99.90% 99.76% 98.78% 99.33% 99.62% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 12,720,135 621,999 621,999 621,999 699,750 544,250 544,250 69.04%
NOSH 11,731,507 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7.09%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.97% 19.24% 17.95% 20.44% 22.56% 21.90% 22.44% -
ROE 0.34% 48.96% 45.04% 55.13% 53.99% 66.16% 68.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 23.83 20.35 20.07 21.58 21.54 21.15 21.48 1.74%
EPS 0.47 3.92 3.60 4.41 4.86 4.63 4.82 -32.14%
DPS 3.10 3.90 3.60 4.40 4.80 4.60 4.80 -7.02%
NAPS 1.39 0.08 0.08 0.08 0.09 0.07 0.07 64.52%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.59 13.49 13.30 14.30 14.28 14.02 14.23 4.55%
EPS 0.37 2.60 2.39 2.92 3.22 3.07 3.19 -30.15%
DPS 2.42 2.58 2.39 2.92 3.18 3.05 3.18 -4.44%
NAPS 1.0843 0.053 0.053 0.053 0.0596 0.0464 0.0464 69.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.00 4.36 4.14 4.46 4.50 5.10 4.83 -
P/RPS 16.78 21.42 20.62 20.66 20.89 24.11 22.49 -4.76%
P/EPS 854.79 111.31 114.89 101.12 92.61 110.12 100.24 42.91%
EY 0.12 0.90 0.87 0.99 1.08 0.91 1.00 -29.75%
DY 0.78 0.89 0.87 0.99 1.07 0.90 0.99 -3.89%
P/NAPS 2.88 54.50 51.75 55.75 50.00 72.86 69.00 -41.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/01/22 27/01/21 22/01/20 24/01/19 30/01/18 23/01/17 -
Price 4.35 3.86 3.95 4.51 4.53 4.95 4.92 -
P/RPS 18.25 18.96 19.68 20.90 21.03 23.40 22.91 -3.71%
P/EPS 929.59 98.54 109.61 102.25 93.23 106.88 102.11 44.47%
EY 0.11 1.01 0.91 0.98 1.07 0.94 0.98 -30.53%
DY 0.71 1.01 0.91 0.98 1.06 0.93 0.98 -5.22%
P/NAPS 3.13 48.25 49.38 56.38 50.33 70.71 70.29 -40.45%

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