[CDB] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.41%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,569,409 1,430,563 1,290,358 1,218,355 1,166,454 1,014,872 861,305 10.50%
PBT 405,794 447,153 378,502 372,459 395,646 339,029 257,270 7.88%
Tax -85,159 -115,757 -100,246 -97,020 -105,506 -93,027 -72,603 2.69%
NP 320,635 331,396 278,256 275,439 290,140 246,002 184,667 9.62%
-
NP to SH 320,635 331,396 278,256 275,439 290,140 246,002 184,667 9.62%
-
Tax Rate 20.99% 25.89% 26.48% 26.05% 26.67% 27.44% 28.22% -
Total Cost 1,248,774 1,099,167 1,012,102 942,916 876,314 768,870 676,638 10.74%
-
Net Worth 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 -10.54%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 459,161 334,507 272,037 - - - - -
Div Payout % 143.20% 100.94% 97.77% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,245,184 1,345,810 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 -10.54%
NOSH 7,782,403 777,924 777,251 778,076 749,715 750,006 750,678 47.61%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.43% 23.17% 21.56% 22.61% 24.87% 24.24% 21.44% -
ROE 25.75% 24.62% 20.23% 12.69% 15.54% 12.33% 7.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.17 183.89 166.02 156.59 155.59 135.32 114.74 -25.13%
EPS 4.12 42.60 35.80 35.40 38.70 32.80 24.60 -25.73%
DPS 5.90 43.00 35.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 1.73 1.77 2.79 2.49 2.66 3.24 -39.40%
Adjusted Per Share Value based on latest NOSH - 778,076
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.38 12.19 11.00 10.39 9.94 8.65 7.34 10.51%
EPS 2.73 2.82 2.37 2.35 2.47 2.10 1.57 9.64%
DPS 3.91 2.85 2.32 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1147 0.1173 0.185 0.1591 0.1701 0.2073 -10.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.06 2.86 2.26 2.12 2.44 18.70 8.45 -
P/RPS 20.13 1.56 1.36 1.35 1.57 13.82 7.36 18.23%
P/EPS 98.54 6.71 6.31 5.99 6.30 57.01 34.35 19.18%
EY 1.01 14.90 15.84 16.70 15.86 1.75 2.91 -16.15%
DY 1.45 15.03 15.49 0.00 0.00 0.00 0.00 -
P/NAPS 25.38 1.65 1.28 0.76 0.98 7.03 2.61 46.04%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 29/04/11 04/05/10 30/04/09 29/04/08 03/05/07 03/05/06 -
Price 3.96 2.91 2.27 2.23 2.42 21.50 11.20 -
P/RPS 19.64 1.58 1.37 1.42 1.56 15.89 9.76 12.34%
P/EPS 96.12 6.83 6.34 6.30 6.25 65.55 45.53 13.24%
EY 1.04 14.64 15.77 15.87 15.99 1.53 2.20 -11.72%
DY 1.49 14.78 15.42 0.00 0.00 0.00 0.00 -
P/NAPS 24.75 1.68 1.28 0.80 0.97 8.08 3.46 38.76%

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