[CDB] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -18.67%
YoY- -3.25%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,791,162 1,717,548 1,647,092 1,569,409 1,430,563 1,290,358 1,218,355 6.63%
PBT 626,007 654,537 424,018 405,794 447,153 378,502 372,459 9.03%
Tax -146,789 -169,378 -95,373 -85,159 -115,757 -100,246 -97,020 7.14%
NP 479,218 485,159 328,645 320,635 331,396 278,256 275,439 9.66%
-
NP to SH 479,218 485,159 328,645 320,635 331,396 278,256 275,439 9.66%
-
Tax Rate 23.45% 25.88% 22.49% 20.99% 25.89% 26.48% 26.05% -
Total Cost 1,311,944 1,232,389 1,318,447 1,248,774 1,099,167 1,012,102 942,916 5.65%
-
Net Worth 621,999 621,999 388,750 1,245,184 1,345,810 1,375,734 2,170,832 -18.79%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 474,274 482,049 295,449 459,161 334,507 272,037 - -
Div Payout % 98.97% 99.36% 89.90% 143.20% 100.94% 97.77% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 621,999 621,999 388,750 1,245,184 1,345,810 1,375,734 2,170,832 -18.79%
NOSH 7,775,000 7,775,000 7,775,000 7,782,403 777,924 777,251 778,076 46.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 26.75% 28.25% 19.95% 20.43% 23.17% 21.56% 22.61% -
ROE 77.04% 78.00% 84.54% 25.75% 24.62% 20.23% 12.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.04 22.09 21.18 20.17 183.89 166.02 156.59 -27.33%
EPS 6.16 6.24 4.23 4.12 42.60 35.80 35.40 -25.27%
DPS 6.10 6.20 3.80 5.90 43.00 35.00 0.00 -
NAPS 0.08 0.08 0.05 0.16 1.73 1.77 2.79 -44.66%
Adjusted Per Share Value based on latest NOSH - 7,782,403
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.27 14.64 14.04 13.38 12.19 11.00 10.39 6.62%
EPS 4.08 4.14 2.80 2.73 2.82 2.37 2.35 9.62%
DPS 4.04 4.11 2.52 3.91 2.85 2.32 0.00 -
NAPS 0.053 0.053 0.0331 0.1061 0.1147 0.1173 0.185 -18.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.30 5.39 4.63 4.06 2.86 2.26 2.12 -
P/RPS 27.35 24.40 21.86 20.13 1.56 1.36 1.35 65.07%
P/EPS 102.21 86.38 109.54 98.54 6.71 6.31 5.99 60.41%
EY 0.98 1.16 0.91 1.01 14.90 15.84 16.70 -37.64%
DY 0.97 1.15 0.82 1.45 15.03 15.49 0.00 -
P/NAPS 78.75 67.38 92.60 25.38 1.65 1.28 0.76 116.64%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/04/15 25/04/14 23/04/13 25/04/12 29/04/11 04/05/10 30/04/09 -
Price 6.19 5.35 4.64 3.96 2.91 2.27 2.23 -
P/RPS 26.87 24.22 21.90 19.64 1.58 1.37 1.42 63.20%
P/EPS 100.43 85.74 109.77 96.12 6.83 6.34 6.30 58.60%
EY 1.00 1.17 0.91 1.04 14.64 15.77 15.87 -36.90%
DY 0.99 1.16 0.82 1.49 14.78 15.42 0.00 -
P/NAPS 77.38 66.88 92.80 24.75 1.68 1.28 0.80 114.17%

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