[CDB] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 33.86%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,652,842 1,791,162 1,717,548 1,647,092 1,569,409 1,430,563 1,290,358 4.20%
PBT 533,562 626,007 654,537 424,018 405,794 447,153 378,502 5.88%
Tax -134,520 -146,789 -169,378 -95,373 -85,159 -115,757 -100,246 5.01%
NP 399,042 479,218 485,159 328,645 320,635 331,396 278,256 6.18%
-
NP to SH 399,042 479,218 485,159 328,645 320,635 331,396 278,256 6.18%
-
Tax Rate 25.21% 23.45% 25.88% 22.49% 20.99% 25.89% 26.48% -
Total Cost 1,253,800 1,311,944 1,232,389 1,318,447 1,248,774 1,099,167 1,012,102 3.63%
-
Net Worth 544,250 621,999 621,999 388,750 1,245,184 1,345,810 1,375,734 -14.30%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 396,524 474,274 482,049 295,449 459,161 334,507 272,037 6.47%
Div Payout % 99.37% 98.97% 99.36% 89.90% 143.20% 100.94% 97.77% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 544,250 621,999 621,999 388,750 1,245,184 1,345,810 1,375,734 -14.30%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,782,403 777,924 777,251 46.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.14% 26.75% 28.25% 19.95% 20.43% 23.17% 21.56% -
ROE 73.32% 77.04% 78.00% 84.54% 25.75% 24.62% 20.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.26 23.04 22.09 21.18 20.17 183.89 166.02 -28.98%
EPS 5.13 6.16 6.24 4.23 4.12 42.60 35.80 -27.63%
DPS 5.10 6.10 6.20 3.80 5.90 43.00 35.00 -27.43%
NAPS 0.07 0.08 0.08 0.05 0.16 1.73 1.77 -41.60%
Adjusted Per Share Value based on latest NOSH - 7,775,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.09 15.27 14.64 14.04 13.38 12.19 11.00 4.20%
EPS 3.40 4.08 4.14 2.80 2.73 2.82 2.37 6.19%
DPS 3.38 4.04 4.11 2.52 3.91 2.85 2.32 6.46%
NAPS 0.0464 0.053 0.053 0.0331 0.1061 0.1147 0.1173 -14.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.94 6.30 5.39 4.63 4.06 2.86 2.26 -
P/RPS 23.24 27.35 24.40 21.86 20.13 1.56 1.36 60.42%
P/EPS 96.25 102.21 86.38 109.54 98.54 6.71 6.31 57.41%
EY 1.04 0.98 1.16 0.91 1.01 14.90 15.84 -36.45%
DY 1.03 0.97 1.15 0.82 1.45 15.03 15.49 -36.32%
P/NAPS 70.57 78.75 67.38 92.60 25.38 1.65 1.28 94.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 22/04/16 27/04/15 25/04/14 23/04/13 25/04/12 29/04/11 04/05/10 -
Price 4.68 6.19 5.35 4.64 3.96 2.91 2.27 -
P/RPS 22.01 26.87 24.22 21.90 19.64 1.58 1.37 58.78%
P/EPS 91.19 100.43 85.74 109.77 96.12 6.83 6.34 55.88%
EY 1.10 1.00 1.17 0.91 1.04 14.64 15.77 -35.81%
DY 1.09 0.99 1.16 0.82 1.49 14.78 15.42 -35.67%
P/NAPS 66.86 77.38 66.88 92.80 24.75 1.68 1.28 93.22%

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