CDB | CELCOMDIGI BERHAD
3.56 (0.28%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 3.57 (14:29:00)
Last updated: 16:54
CDB Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
CDB Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 3,126.48 | 606.56 | 436.98 | 14.0% | 3.60 | 3.72 | 0.7% | 0.7% | 7.6% | 4.1% | ||||||||
| 16 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 3,105.93 | 520.28 | 406.02 | 13.1% | 3.50 | 3.46 | 1.5% | 0.5% | 7.8% | 18.2% | ||||||||
| 28 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 3,154.24 | 427.25 | 376.46 | 11.9% | 3.50 | 3.21 | 3.7% | 0.8% | 13.5% | 18.4% | ||||||||
| 20 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 3,274.81 | 679.99 | 435.11 | 13.3% | 3.50 | 3.71 | 5.5% | 50.2% | 4.5% | 916.1% | ||||||||
| 17 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 3,104.38 | 572.37 | 455.72 | 14.7% | 3.30 | 3.88 | 0.6% | 102.7% | 32.7% | 72.3% | ||||||||
| 18 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 3,122.67 | 468.28 | 343.51 | 11.0% | 3.20 | 2.93 | 1.8% | 102.9% | 8.1% | 56.1% | ||||||||
| 24 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 3,180.30 | 460.30 | 317.92 | 10.0% | 3.20 | 2.71 | 45.8% | 109.0% | 642.4% | 34.6% | ||||||||
| 24 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 2,180.84 | 102.17 | 42.82 | 2.0% | 3.10 | 0.47 | 42.4% | 37.8% | 83.8% | 85.9% | ||||||||
| 20 Oct 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1,531.89 | 379.76 | 264.48 | 17.3% | 3.40 | 3.40 | 0.5% | 3.3% | 20.2% | 15.4% | ||||||||
| 15 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1,538.87 | 362.04 | 220.04 | 14.3% | 2.80 | 2.83 | 1.1% | 4.9% | 6.8% | 21.4% | ||||||||
| 29 Apr 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1,521.72 | 374.38 | 236.15 | 15.5% | 2.90 | 3.04 | 3.9% | 1.8% | 22.5% | 10.8% | ||||||||
| 28 Jan 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 1,582.60 | 365.11 | 304.55 | 19.2% | 3.90 | 3.92 | 0.1% | 1.4% | 2.6% | 8.7% | ||||||||
| 21 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 1,584.38 | 418.48 | 312.81 | 19.7% | 4.00 | 4.02 | 2.1% | 0.3% | 11.8% | 2.5% | ||||||||
| 16 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 1,618.47 | 372.74 | 279.91 | 17.3% | 3.60 | 3.60 | 4.4% | 11.4% | 5.7% | 2.8% | ||||||||
| 23 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1,550.22 | 358.55 | 264.83 | 17.1% | 3.40 | 3.41 | 0.7% | 0.6% | 5.5% | 20.2% | ||||||||
| 27 Jan 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 1,560.77 | 376.92 | 280.18 | 17.9% | 3.60 | 3.60 | 1.2% | 7.0% | 12.7% | 18.3% | ||||||||
| 16 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1,579.25 | 432.44 | 320.76 | 20.3% | 4.10 | 4.13 | 8.7% | 1.1% | 11.4% | 9.9% | ||||||||
| 14 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 1,452.48 | 377.27 | 288.04 | 19.8% | 3.70 | 3.70 | 6.9% | 6.2% | 13.2% | 26.6% | ||||||||
| 23 Apr 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 1,560.25 | 435.42 | 332.00 | 21.3% | 4.20 | 4.27 | 7.0% | 3.4% | 3.2% | 2.8% | ||||||||
| 22 Jan 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1,678.05 | 461.00 | 342.92 | 20.4% | 4.40 | 4.41 | 7.4% | 0.2% | 3.7% | 9.2% | ||||||||
| 18 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1,562.08 | 488.48 | 356.05 | 22.8% | 4.50 | 4.58 | 0.9% | 2.3% | 9.3% | 9.3% | ||||||||
| 12 Jul 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,548.72 | 490.27 | 392.48 | 25.3% | 5.00 | 5.05 | 2.7% | 4.3% | 14.9% | 2.1% | ||||||||
| 22 Apr 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1,508.51 | 452.57 | 341.50 | 22.6% | 4.30 | 4.39 | 9.9% | 7.7% | 9.6% | 11.6% | ||||||||
| 24 Jan 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,674.72 | 518.37 | 377.80 | 22.6% | 4.80 | 4.86 | 4.7% | 1.8% | 3.8% | 4.9% | ||||||||
| 17 Oct 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 1,599.52 | 529.10 | 392.54 | 24.5% | 5.00 | 5.05 | 1.2% | 1.9% | 2.1% | 2.1% | ||||||||
| 13 Jul 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1,618.35 | 516.95 | 384.34 | 23.8% | 4.90 | 4.94 | 1.0% | 4.2% | 0.5% | 7.1% | ||||||||
| 13 Apr 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1,634.53 | 515.02 | 386.11 | 23.6% | 4.90 | 4.97 | 0.6% | 3.8% | 7.2% | 3.5% | ||||||||
| 30 Jan 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,644.53 | 481.16 | 360.08 | 21.9% | 4.60 | 4.63 | 4.8% | 1.5% | 6.4% | 3.9% | ||||||||
| 17 Oct 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 1,569.41 | 511.22 | 384.62 | 24.5% | 4.90 | 4.95 | 1.1% | 3.1% | 7.2% | 12.3% | ||||||||
| 12 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 1,552.48 | 483.21 | 358.89 | 23.1% | 4.60 | 4.62 | 1.4% | 6.2% | 3.8% | 14.7% | ||||||||
| 28 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1,574.04 | 509.76 | 373.11 | 23.7% | 4.70 | 4.80 | 5.7% | 4.8% | 0.4% | 6.5% | ||||||||
| 23 Jan 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 1,669.72 | 543.61 | 374.63 | 22.4% | 4.80 | 4.82 | 3.1% | 3.2% | 14.5% | 2.0% | ||||||||
| 19 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 1,619.11 | 585.38 | 438.38 | 27.1% | 5.60 | 5.64 | 2.2% | 3.3% | 4.2% | 10.5% | ||||||||
| 11 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 1,655.43 | 575.63 | 420.61 | 25.4% | 5.40 | 5.41 | 0.2% | 3.9% | 5.4% | 9.4% | ||||||||
| 22 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 1,652.84 | 533.56 | 399.04 | 24.1% | 5.10 | 5.13 | 4.2% | 7.7% | 4.4% | 16.7% | ||||||||
| 05 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,724.85 | 519.36 | 382.36 | 22.2% | 4.90 | 4.92 | 3.0% | 4.1% | 3.6% | 31.7% | ||||||||
| 26 Oct 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 1,674.67 | 537.03 | 396.62 | 23.7% | 5.10 | 5.10 | 2.8% | 4.6% | 14.6% | 18.6% | ||||||||
| 13 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 1,723.30 | 626.35 | 464.36 | 26.9% | 5.90 | 5.97 | 3.8% | 1.3% | 3.1% | 6.9% | ||||||||
| 27 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 1,791.16 | 626.01 | 479.22 | 26.8% | 6.10 | 6.16 | 0.4% | 4.3% | 14.4% | 1.2% | ||||||||
| 09 Feb 15 | 31/12/14 | 4 | 31/12/14 | 1,798.62 | 660.17 | 560.10 | 31.1% | 7.20 | 7.20 | 2.4% | 3.8% | 15.0% | 2.1% |
CDB Historical Dividends
CDB Financial Ratios
| EPS | 14.1 sen |
| Trailing PE (Sector Median: 18.5) | 25.2 |
| PEG | 7.18 |
| Altman Z | 0.4 |
| Beaver | 0.049 |
| Current Ratio | 0.46 |
| Debt-Equity (DE) Ratio | 1.2 |
| FCF Yield | 1.55 % |
| Revenue QoQ | 0.66 % |
| Revenue YoY | 0.71% |
| Profit QoQ | 7.62 % |
| Profit YoY | -4.11 % |
| Profit Margin (Sector Median: 5.5) | 13.07 % |
| ROE (ROIC: 5.97) | 9.87 % |
| Dividend Per Share (DPS) | 14.1 sen |
| Dividend Yield (DY) | 3.96 % |
CDB Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 18.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.5) | |
| ROE (ROIC: 6.84) | |
| Altman Z |
CDB Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 9 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.4 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 436.98 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 6309.52 |
| Expected Revenue (M) | 33597.03 |
| Expected Growth (%) | 28.0 |
CDB Directors Share Purchases (Beta)
No transaction in the last 2 months.
CDB Summary
Market Cap: 41764 M.
Market Cap Class: Titans
Number of Shares: 11731 M.
Adjusted Float: 22.4%.
Stock highly correlated with
EFRAME (90%)
PETDAG (90%)
SCICOM (89%)
SJC (89%)
CelcomDigi Berhad (formerly known as DiGi.Com Berhad) is an investment holding company, provides wireless services. It offers voice and data prepaid services under the DiGi Prepaid brand name; and postpaid services under the DiGi Postpaid brand name. The company also provides mobile content and data services to individual and corporate customers; and international direct dial (IDD), international roaming, international messaging, and chatz IDD/STD calling card services, as well as DiGiREMIT, a mobile remittance service. In addition, it offers data services, such as messaging, broadband, GPRS/EDGE, wireless application protocol, and content provider access. Further, the company, through its subsidiaries, is engaged in the establishment, maintenance, and provision of telecommunications and related services. Additionally, it is involved in property holding and other related services. The company is based in Shah Alam, Malaysia. DiGi.Com Berhad is subsidiary of Telenor Asia Pte Ltd.
Sectors: Telco, Infrastructure (IPC), F4GBM, F4GBM Shariah, MSCI, FBMKLCI, 5G, Telecommunications & Media, Telecommunications Service Providers
Code: 6947
Website: https://www.digi.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
CDB Top Shareholdings
Updated on 15-Mar-2024