CELCOMDIGI BERHAD
KLSE (MYR): CDB (6947)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
3.54
Today's Change
-0.07 (1.94%)
Day's Change
3.54 - 3.61
Trading Volume
3,607,800
Financial
Market Cap
41,530 Million
NOSH
11,732 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
18-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
20-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
7.62% | -4.11%
Revenue | NP to SH
12,661,455.000 | 1,654,562.000
RPS | P/RPS
107.93 Cent | 3.28
EPS | P/E | EY
14.10 Cent | 25.10 | 3.98%
DPS | DY | Payout %
14.10 Cent | 3.98% | 99.97%
NAPS | P/NAPS
1.40 | 2.53
QoQ | YoY
-1.12% | 42.64%
NP Margin | ROE
13.16% | 10.07%
F.Y. | Ann. Date
30-Sep-2024 | 18-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
16-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
16-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
12,682,151.000 | 1,552,267.000
RPS | P/RPS
108.10 Cent | 3.27
EPS | P/E | EY
13.23 Cent | 26.75 | 3.74%
DPS | DY | Payout %
13.20 Cent | 3.73% | 99.76%
NAPS | P/NAPS
1.40 | 2.53
YoY
103.31%
NP Margin | ROE
12.36% | 9.45%
F.Y. | Ann. Date
31-Dec-2023 | 20-Feb-2024
Revenue | NP to SH
12,537,801.333 | 1,625,937.333
RPS | P/RPS
106.87 Cent | 3.31
EPS | P/E | EY
13.85 Cent | 25.54 | 3.92%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
3.9% | 9.16%
NP Margin | ROE
13.05% | 9.90%
F.Y. | Ann. Date
30-Sep-2024 | 18-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12,537,801 | 12,661,455 | 12,682,151 | 6,773,311 | 6,335,674 | 6,152,747 | 6,297,358 | 6,527,111 | 6,340,473 | 6,597,102 | 6,913,984 | 7,018,507 | 6.79% | |
| PBT | 2,072,121 | 2,234,083 | 2,180,944 | 1,218,357 | 1,514,885 | 1,622,046 | 1,892,321 | 2,079,442 | 1,985,350 | 2,238,184 | 2,308,745 | 2,645,183 | -2.12% | |
| Tax | -435,577 | -567,249 | -614,047 | -454,688 | -352,781 | -401,077 | -459,372 | -538,654 | -508,652 | -605,526 | -586,195 | -614,095 | -0.00% | |
| NP | 1,636,544 | 1,666,834 | 1,566,897 | 763,669 | 1,162,104 | 1,220,969 | 1,432,949 | 1,540,788 | 1,476,698 | 1,632,658 | 1,722,550 | 2,031,088 | -2.84% | |
| - | ||||||||||||||
| NP to SH | 1,625,937 | 1,654,562 | 1,552,267 | 763,497 | 1,162,104 | 1,220,969 | 1,432,949 | 1,540,788 | 1,476,698 | 1,632,658 | 1,722,550 | 2,031,088 | -2.94% | |
| - | ||||||||||||||
| Tax Rate | 21.02% | 25.39% | 28.16% | 37.32% | 23.29% | 24.73% | 24.28% | 25.90% | 25.62% | 27.05% | 25.39% | 23.22% | - | |
| Total Cost | 10,901,257 | 10,994,621 | 11,115,254 | 6,009,642 | 5,173,570 | 4,931,778 | 4,864,409 | 4,986,323 | 4,863,775 | 4,964,444 | 5,191,434 | 4,987,419 | 9.30% | |
| - | ||||||||||||||
| Net Worth | 16,424,110 | 16,424,110 | 16,424,110 | 12,720,135 | 621,999 | 621,999 | 621,999 | 699,750 | 544,250 | 544,250 | 544,250 | 699,750 | 41.96% | |
| Dividend | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Div | 1,658,053 | 1,654,142 | 1,548,559 | 1,116,443 | 1,158,474 | 1,212,900 | 1,415,050 | 1,523,900 | 1,461,699 | 1,624,974 | 1,710,500 | 2,021,500 | -2.91% | |
| Div Payout % | 101.98% | 99.97% | 99.76% | 146.23% | 99.69% | 99.34% | 98.75% | 98.90% | 98.98% | 99.53% | 99.30% | 99.53% | - | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 16,424,110 | 16,424,110 | 16,424,110 | 12,720,135 | 621,999 | 621,999 | 621,999 | 699,750 | 544,250 | 544,250 | 544,250 | 699,750 | 41.96% | |
| NOSH | 11,731,507 | 11,731,507 | 11,731,507 | 11,731,507 | 7,775,000 | 7,775,000 | 7,775,000 | 7,775,000 | 7,775,000 | 7,775,000 | 7,775,000 | 7,775,000 | 4.67% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 13.05% | 13.16% | 12.36% | 11.27% | 18.34% | 19.84% | 22.75% | 23.61% | 23.29% | 24.75% | 24.91% | 28.94% | - | |
| ROE | 9.90% | 10.07% | 9.45% | 6.00% | 186.83% | 196.30% | 230.38% | 220.19% | 271.33% | 299.98% | 316.50% | 290.26% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 106.87 | 107.93 | 108.10 | 74.02 | 81.49 | 79.14 | 80.99 | 83.95 | 81.55 | 84.85 | 88.93 | 90.27 | 2.02% | |
| EPS | 13.85 | 14.10 | 13.23 | 9.40 | 14.95 | 15.70 | 18.43 | 19.82 | 18.99 | 21.00 | 22.15 | 26.12 | -7.27% | |
| DPS | 14.13 | 14.10 | 13.20 | 12.20 | 14.90 | 15.60 | 18.20 | 19.60 | 18.80 | 20.90 | 22.00 | 26.00 | -7.25% | |
| NAPS | 1.40 | 1.40 | 1.40 | 1.39 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.07 | 0.07 | 0.09 | 35.62% | |
| Adjusted Per Share Value based on latest NOSH - 11,731,507 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 106.87 | 107.93 | 108.10 | 57.74 | 54.01 | 52.45 | 53.68 | 55.64 | 54.05 | 56.23 | 58.94 | 59.83 | 6.78% | |
| EPS | 13.85 | 14.10 | 13.23 | 6.51 | 9.91 | 10.41 | 12.21 | 13.13 | 12.59 | 13.92 | 14.68 | 17.31 | -2.94% | |
| DPS | 14.13 | 14.10 | 13.20 | 9.52 | 9.87 | 10.34 | 12.06 | 12.99 | 12.46 | 13.85 | 14.58 | 17.23 | -2.91% | |
| NAPS | 1.40 | 1.40 | 1.40 | 1.0843 | 0.053 | 0.053 | 0.053 | 0.0596 | 0.0464 | 0.0464 | 0.0464 | 0.0596 | 41.98% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 3.72 | 3.72 | 4.08 | 4.00 | 4.36 | 4.14 | 4.46 | 4.50 | 5.10 | 4.83 | 5.40 | 6.17 | - | |
| P/RPS | 3.48 | 3.45 | 3.77 | 5.40 | 5.35 | 5.23 | 5.51 | 5.36 | 6.25 | 5.69 | 6.07 | 6.84 | -6.40% | |
| P/EPS | 26.84 | 26.38 | 30.84 | 47.94 | 29.17 | 26.36 | 24.20 | 22.71 | 26.85 | 23.00 | 24.37 | 23.62 | 3.00% | |
| EY | 3.73 | 3.79 | 3.24 | 2.09 | 3.43 | 3.79 | 4.13 | 4.40 | 3.72 | 4.35 | 4.10 | 4.23 | -2.91% | |
| DY | 3.80 | 3.79 | 3.24 | 3.05 | 3.42 | 3.77 | 4.08 | 4.36 | 3.69 | 4.33 | 4.07 | 4.21 | -2.86% | |
| P/NAPS | 2.66 | 2.66 | 2.91 | 2.88 | 54.50 | 51.75 | 55.75 | 50.00 | 72.86 | 69.00 | 77.14 | 68.56 | -29.59% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 18/11/24 | 18/11/24 | 20/02/24 | 24/02/23 | 28/01/22 | 27/01/21 | 22/01/20 | 24/01/19 | 30/01/18 | 23/01/17 | 05/02/16 | 09/02/15 | - | |
| Price | 3.37 | 3.37 | 4.37 | 4.35 | 3.86 | 3.95 | 4.51 | 4.53 | 4.95 | 4.92 | 5.03 | 6.46 | - | |
| P/RPS | 3.15 | 3.12 | 4.04 | 5.88 | 4.74 | 4.99 | 5.57 | 5.40 | 6.07 | 5.80 | 5.66 | 7.16 | -6.15% | |
| P/EPS | 24.32 | 23.89 | 33.03 | 52.14 | 25.83 | 25.15 | 24.47 | 22.86 | 26.06 | 23.43 | 22.70 | 24.73 | 3.26% | |
| EY | 4.11 | 4.19 | 3.03 | 1.92 | 3.87 | 3.98 | 4.09 | 4.37 | 3.84 | 4.27 | 4.40 | 4.04 | -3.14% | |
| DY | 4.19 | 4.18 | 3.02 | 2.80 | 3.86 | 3.95 | 4.04 | 4.33 | 3.80 | 4.25 | 4.37 | 4.02 | -3.12% | |
| P/NAPS | 2.41 | 2.41 | 3.12 | 3.13 | 48.25 | 49.38 | 56.38 | 50.33 | 70.71 | 70.29 | 71.86 | 71.78 | -29.40% | |
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
23 people like this. Showing 50 of 6,189 comments
got future but price is too high. PE 33x is too much to pay for this company
fair price for CDB should be about 3.50
2024-02-21 07:53
what happened to this counter? wanted to go below the price before merged with celcom?
2024-06-13 15:32
dont know all these fund managers thinking, got 3.78 dont want sell yesterday, today received 3.5sen dividend then sell lower price. not their money they can play what they want...
2024-06-13 15:44
The topline has tanked for the past 4 quarters, does this mean that the synergistic savings has already been maxed out? If it is, I'm very concerned for CBD since its EPS after merger is below pre, post and during pandemic.
2024-06-14 10:52
https://soyacincau.com/2024/06/20/dnb-4-telcos-conclude-ssa-end-june-5g-malaysia/.
Dual 5G
Very good for Hexcap (Opcom 0035)
2024-06-21 08:05
CelcomDigi shares snap six-day losing streak as Maybank IB upgrades to 'BUY'
https://www.klsescreener.com/v2/news/view/1349729/celcomdigi-shares-snap-six-day-losing-streak-as-maybank-ib-upgrades-to-buy
2024-06-28 10:53
Wow, Amazing !
Now CDB was traded at @RM3.69 (+0.09) (+2.5 %)
Heng ah, Ong ah, Huat ah !
2024-07-15 16:08
My odyssey with Digi since '15 [ Bought $5.25, SOLD $5.55] continues with yet another re-entry @ $3.52 after re-EXIT-ing @ $3.77-$3.82 on the previous re-purchase of $3.60!
2024-08-20 09:59
Walaoeh, what happend ?
Super damn hot man CDB today !
Now CDB was traded at @RM3.77 (+0.16) (+4.43 %)
Heng ah, Ong ah, Huat ah !
2024-08-28 11:34
Any expert opinion ? What is holding CDB down that cant fly with million's acquisition by EPF since Mar 2024?
2024-09-18 12:24
CelcomDigi's stock price has been down recently due to the company's lower-than-expected earnings for the first half of 2024. This led to analysts cutting their target prices for the stock.
Some analysts believe that the merger synergies between Celcom and Digi have been overestimated. This means that the combined company is not expected to be as profitable as analysts initially thought. CelcomDigi's last quarter earnings in August 2024 were mixed. While the company reported a net profit increase of 18% compared to the same period last year, revenue declined slightly due to lower revenue from its services segment and prepaid and postpaid enterprise segment.
2 months ago
CDB could be the leader in 2nd 5G if TM dropped out of the race. EPF has confidence in it.
2 months ago
CDB could also be the leader in DNB. CDB not performing well after market talk that Maxis could be the leader of 2nd network.
2 months ago
21st Oct 2024 -CelcomDigi’s MY5G CEO series brought together over 150 CEOs from 25 industries to discuss 5G and AI-driven opportunities. Key global partners like Vale, McKinsey & Co, and ZTE highlighted best practices, emphasizing how 5G and AI can enhance operations in sectors like oil and gas, ports, and manufacturing. Notable use cases included autonomous port management and improved production efficiency. CelcomDigi stressed the importance of partnerships and collaboration to accelerate digital transformation, encouraging businesses to explore how 5G can improve their processes and enhance growth.
2 months ago
Probably a move to pave way for Umobile to list in Bursa with richer valuation. In the end, they'll all need to work together to optimise costs which is a no brainer. Plus Umobile is a private company and the 2nd network is expected to be Huawei, so less scrutiny of the company's accounting statement from western countries.
1 month ago
"Probably a move to pave way for Umobile to list in Bursa with richer valuation". Looking forward to UMobile IPO!
1 month ago
Strong Support Line @ 3.26 which is the low in Sept/Oct 2022. Red candles are getting smaller hopefully CDB will consolidate at this level before reverse up.
1 month ago
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
1
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
2
save malaysia!
3
Good Articles to Share
4
Good Articles to Share
5
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
6
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
7
Good Articles to Share
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
TikamBoy
Done tikam @ 4.20
Go go go!!
2023-03-08 15:10