[CDB] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.22%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 6,733,411 6,420,769 6,360,913 5,963,954 5,406,457 4,909,565 4,814,475 6.93%
PBT 2,140,161 1,544,880 1,590,949 1,560,262 1,597,248 1,366,455 1,546,896 6.70%
Tax -434,283 -414,277 -385,234 -305,878 -419,244 -365,984 -406,181 1.34%
NP 1,705,878 1,130,603 1,205,715 1,254,384 1,178,004 1,000,471 1,140,715 8.37%
-
NP to SH 1,705,878 1,130,603 1,205,715 1,254,384 1,178,004 1,000,471 1,140,715 8.37%
-
Tax Rate 20.29% 26.82% 24.21% 19.60% 26.25% 26.78% 26.26% -
Total Cost 5,027,533 5,290,166 5,155,198 4,709,570 4,228,453 3,909,094 3,673,760 6.47%
-
Net Worth 699,750 233,249 0 1,399,615 1,345,210 1,523,977 1,897,157 -18.07%
Dividend
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,656,074 1,780,431 2,045,218 1,360,911 1,267,446 1,383,303 1,456,105 2.60%
Div Payout % 97.08% 157.48% 169.63% 108.49% 107.59% 138.27% 127.65% -
Equity
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 699,750 233,249 0 1,399,615 1,345,210 1,523,977 1,897,157 -18.07%
NOSH 7,775,000 7,775,000 7,775,000 7,775,640 777,578 777,539 777,523 58.44%
Ratio Analysis
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 25.33% 17.61% 18.96% 21.03% 21.79% 20.38% 23.69% -
ROE 243.78% 484.72% 0.00% 89.62% 87.57% 65.65% 60.13% -
Per Share
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 86.60 82.58 81.81 76.70 695.29 631.42 619.21 -32.51%
EPS 21.94 14.54 15.51 16.13 151.50 128.67 146.71 -31.60%
DPS 21.30 22.90 26.30 17.50 163.00 178.00 187.27 -35.24%
NAPS 0.09 0.03 0.00 0.18 1.73 1.96 2.44 -48.29%
Adjusted Per Share Value based on latest NOSH - 7,775,640
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 57.40 54.73 54.22 50.84 46.08 41.85 41.04 6.93%
EPS 14.54 9.64 10.28 10.69 10.04 8.53 9.72 8.38%
DPS 14.12 15.18 17.43 11.60 10.80 11.79 12.41 2.61%
NAPS 0.0596 0.0199 0.00 0.1193 0.1147 0.1299 0.1617 -18.08%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 21/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.96 5.29 5.21 3.88 2.46 2.20 2.18 -
P/RPS 5.73 6.41 6.37 5.06 0.35 0.35 0.35 74.85%
P/EPS 22.61 36.38 33.60 24.05 1.62 1.71 1.49 72.22%
EY 4.42 2.75 2.98 4.16 61.58 58.49 67.30 -41.97%
DY 4.29 4.33 5.05 4.51 66.26 80.91 85.91 -45.06%
P/NAPS 55.11 176.33 0.00 21.56 1.42 1.12 0.89 128.12%
Price Multiplier on Announcement Date
31/12/13 31/12/12 21/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 06/02/14 - - 19/01/12 28/01/11 03/02/10 06/02/09 -
Price 4.85 0.00 0.00 3.88 2.53 2.21 2.10 -
P/RPS 5.60 0.00 0.00 5.06 0.36 0.35 0.34 75.06%
P/EPS 22.11 0.00 0.00 24.05 1.67 1.72 1.43 72.87%
EY 4.52 0.00 0.00 4.16 59.88 58.22 69.86 -42.14%
DY 4.39 0.00 0.00 4.51 64.43 80.54 89.18 -45.22%
P/NAPS 53.89 0.00 0.00 21.56 1.46 1.13 0.86 128.66%

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