CDB | CELCOMDIGI BERHAD

3.30 (-1.2%)
4 T-O (am): 3.34 (08:59:00)
T-O (pm): 3.30 (14:29:00)
Price updated as of: 16:55
Fundamental
Technical
Total Score
CDB | CELCOMDIGI BERHAD

CDB Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Chart:

CDB Quarter Reports

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)
17 Nov 25 Q3 Sep 2025 3 31 Dec 2025 3,124.84 502.49 341.23 10.9% 3.60 2.91 1.7% 0.1% 22.3% 21.9%
18 Aug 25 Q2 Jun 2025 2 31 Dec 2025 3,178.46 597.30 438.94 13.8% 3.80 3.74 1.0% 2.3% 14.4% 8.1%
22 May 25 Q1 Mar 2025 1 31 Dec 2025 3,209.32 553.06 383.78 12.0% 3.70 3.27 2.0% 1.8% 144.4% 1.9%
13 Feb 25 Q4 Dec 2024 4 31 Dec 2024 3,276.05 181.03 157.04 4.8% 3.70 1.34 4.8% 0.0% 64.1% 63.9%
18 Nov 24 Q3 Sep 2024 3 31 Dec 2024 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 2024 2 31 Dec 2024 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 2024 1 31 Dec 2024 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 2023 4 31 Dec 2023 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 2023 3 31 Dec 2023 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 2023 2 31 Dec 2023 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 2023 1 31 Dec 2023 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 2022 4 31 Dec 2022 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 2022 3 31 Dec 2022 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 2022 2 31 Dec 2022 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 2022 1 31 Dec 2022 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 2021 4 31 Dec 2021 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 2021 3 31 Dec 2021 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 2021 2 31 Dec 2021 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 2021 1 31 Dec 2021 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 2020 4 31 Dec 2020 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 2020 3 31 Dec 2020 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 2020 2 31 Dec 2020 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 2020 1 31 Dec 2020 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 2019 4 31 Dec 2019 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 2019 3 31 Dec 2019 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 2019 2 31 Dec 2019 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 2019 1 31 Dec 2019 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 2018 4 31 Dec 2018 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 2018 3 31 Dec 2018 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 2018 2 31 Dec 2018 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 2018 1 31 Dec 2018 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 2017 4 31 Dec 2017 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 2017 3 31 Dec 2017 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 2017 2 31 Dec 2017 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 2017 1 31 Dec 2017 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 2016 4 31 Dec 2016 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 2016 3 31 Dec 2016 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 2016 2 31 Dec 2016 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 2016 1 31 Dec 2016 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 2015 4 31 Dec 2015 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 2015 3 31 Dec 2015 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 2015 2 31 Dec 2015 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 2015 1 31 Dec 2015 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 11.26 sen
Trailing PE (Sector Median: 18.0) 29.3
PEG 29.3
Altman Z 0.3
Beaver 0.155
Current Ratio 0.56
Debt-Equity (DE) Ratio 1.24
FCF Yield 5.67 %
Revenue QoQ -1.69 %
Revenue YoY -0.05%
Profit QoQ -22.26 %
Profit YoY -21.91 %
Profit Margin (Sector Median: 6.9) 10.33 %
ROE (ROIC: 5.01) 8.29 %
Dividend Per Share (DPS) 14.8 sen
Dividend Yield (DY) 4.48 %

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: 18.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.9)
ROE (ROIC: 5.42)
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 10 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 1.37
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 344.96
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

CDB Directors Share Purchases (Beta)


No transaction in the last 2 months.

CDB Summary


Market Cap: 38713 M.

Market Cap Class: Titans

Number of Shares: 11731 M.

Adjusted Float: 22.4%.

Stock highly correlated with

MSTGOLF (94%)

SEG (93%)

SCICOM (91%)

INGENIEU (90%)

CelcomDigi Berhad (formerly known as DiGi.Com Berhad), incorporated in 1997 and headquartered in Kuala Lumpur, Malaysia, is the nation’s largest telecommunications provider, serving over 20 million customers. Following the successful merger of Celcom and Digi, the company is at the forefront of delivering high-quality connectivity through Malaysia's widest and fastest 4G and 5G-ready network. Beyond telecommunications, CelcomDigi is driving digital innovation with a focus on AI and 5G solutions, fostering new growth opportunities for businesses and enterprises. Committed to sustainability, the company emphasizes ESG practices, actively contributing to environmental and social initiatives. With a strong emphasis on operational excellence and customer experience, CelcomDigi aspires to be a trusted digital growth engine, empowering Malaysia's journey towards a fully digital economy.

Sectors: Telco, Infrastructure (IPC), F4GBM, F4GBM Shariah, MSCI, FBMKLCI, 5G, Telecommunications & Media, Telecommunications Service Providers

Code: 6947

Website: https://corporate.celcomdigi.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

CDB Top Shareholdings

Updated on 06-Jan-2026

Shareholder % Value (M)
Axiata Group Berhad 33.1% 12813.94
Telenor Malaysia Investments Pte Ltd 33.1% 12813.94
Employees Provident Fund Board 10.74% 4159.43
Employees Provident Fund 9.53% 3689.05
Amanah Saham Bumiputera 5.12% 1982.54
Amanah Saham Bumiputera 5.07% 1964.35
Kumpulan Wang Persaraan 2.44% 943.46
Exempt An For State Street Bank & Trust Company 0.68% 263.26
Lembaga Tabung Haji 0.58% 226.48
Urusharta Jamaah Sdn. Bhd 0.55% 211.38
Amanah Saham Malaysia 2 - Wawasan 0.53% 206.35
Amanah Saham Bumiputera 2 0.53% 204.41
Amanah Saham Malaysia 3 0.48% 186.99
Pamb For Prulink Equity Fund 0.47% 182.34
Vanguard Total International Stock Index Fund 0.46% 177.31
Vanguard Emerging Markets Stock Index Fund 0.46% 176.92
Public Ittikal Fund 0.41% 159.89
Public Regular Savings Fund 0.37% 144.02
Prulink Strategic Fund 0.31% 121.56
Ahmad Sebi Bin Bakar 0.3% 117.3
Great Eastern Life Assurance (Malaysia) Berhad 0.28% 106.46
Aia Bhd 0.27% 106.08
Government Of Singapore 0.25% 98.33
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust Ii 0.22% 85.95
People'S Bank Of China 0.22% 84.78
Public Ittikal Sequel Fund 0.21% 83.24
Amanah Saham Bumiputera 3-Didik 0.18% 71.23
Fidelity Salem Street Trust - Fidelity Sai Emerging Markets Low Volatility Index Fund 0.18% 68.52
Blackrock Institutional Trust Company N.A. Investment Funds For Employee Benefits Trusts 0.18% 68.14
Frequently Asked Questions
CelcomDigi Berhad (formerly known as DiGi.Com Berhad), incorporated in 1997 and headquartered in Kuala Lumpur, Malaysia, is the nation’s largest telecommunications provider, serving over 20 million customers. Following the successful merger of Celcom and Digi, the company is at the forefront of delivering high-quality connectivity through Malaysia's widest and fastest 4G and 5G-ready network. Beyond telecommunications, CelcomDigi is driving digital innovation with a focus on AI and 5G solutions, fostering new growth opportunities for businesses and enterprises. Committed to sustainability, the company emphasizes ESG practices, actively contributing to environmental and social initiatives. With a strong emphasis on operational excellence and customer experience, CelcomDigi aspires to be a trusted digital growth engine, empowering Malaysia's journey towards a fully digital economy. The company is listed on Bursa Malaysia and operates in the Telco, Infrastructure (IPC), F4GBM, F4GBM Shariah, MSCI, FBMKLCI, 5G, Telecommunications & Media and Telecommunications Service Providers sectors.
Yes, CELCOMDIGI BERHAD is listed as Shariah-compliant.
The latest share price of CELCOMDIGI BERHAD is RM 3.30 updated on 27 January 2026 16:55.
As of now, CELCOMDIGI BERHAD has a market capitalization of 38713M based on the latest financial data.
iSaham's technical analysis indicates that CELCOMDIGI BERHAD's support level is at RM 3.2 and its resistance level is at RM 3.45, based on moving averages and price patterns.
The 52-week high for CELCOMDIGI BERHAD is RM 3.47
CELCOMDIGI BERHAD's share price has decreased by -12.93% year-to-date, influenced by market trends and company performance.
CELCOMDIGI BERHAD declared a dividend of 14.8 sen for the year 2025-11-17. View more details on CELCOMDIGI BERHAD's Historical Dividends page.
The main shareholders of CELCOMDIGI BERHAD include Axiata Group Berhad, Telenor Malaysia Investments Pte Ltd and Employees Provident Fund Board. View more on CELCOMDIGI BERHAD Top Shareholders page.
You can buy CELCOMDIGI BERHAD shares through any licensed online broker or trading platform registered with Bursa Malaysia. If you're new to investing, iSaham can help you open an account with M+ Online, one of Malaysia's leading brokers.
When you open your M+ account through the iSaham team, you can get iSaham Pro for free as a bonus offer.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.