CDB | CELCOMDIGI BERHAD

9 9
4.24 (-3.2%)

T-O (am): 0.000 (08:59:00)
T-O (pm): 4.27 (14:29:00)
Last updated: 14:54

Fundamental
Technical
Total Score

CDB | CELCOMDIGI BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 13.23 sen
Trailing PE (Sector Median: 18.7) 32.0
PEG 0.32
Altman Z 0.3
Beaver 0.288
Current Ratio 0.46
Debt-Equity (DE) Ratio 1.22
FCF Yield 7.91 %
Revenue QoQ 5.49 %
Revenue YoY 50.16%
Profit QoQ -4.52 %
Profit YoY 916.06 %
Profit Margin (Sector Median: 5.8) 12.24 %
ROE (ROIC: 5.72) 9.5 %
Dividend Per Share (DPS) 13.2 sen
Dividend Yield (DY) 3.11 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 18.7)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 5.8)
ROE (ROIC: 6.59)
Altman Z

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
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] 689.21
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

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 49741 M.

Number of Shares: 11731 M.

Adjusted Float: 19.4%.

Stock highly correlated with

CHINHIN (89%)

HEXTECH (89%)

TIMECOM (88%)

TOYOVEN (88%)

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

Top Shareholdings

Updated on 17-Mar-2023

Shareholder % Value (M)
Axiata Group Berhad 33.1% 16463.97
Telenor Asia Pte Ltd 33.1% 16463.97
Employees Provident Fund Board 9.85% 4901.54
Amanah Saham Bumiputera 5.83% 2901.43
KWAP 2.44% 1212.7
Public Mutual Fund 1.05% 524.28
Amanah Saham Malaysia 1.02% 505.37
Vanguard Group 0.72% 358.14
State Street Bank & Trust 0.69% 340.73
Tabung Haji 0.6% 296.46
Urusharta Jamaah Sdn. Bhd. 0.59% 291.49
Great Eastern Group 0.44% 219.36
Prulink Equity Fund 0.43% 214.88
AIA Group 0.32% 157.18
Government of Singapore 0.31% 153.2
Ahmad Sebi Bin Bakar 0.31% 152.71
J.P. Morgan Securities plc 0.19% 94.51
People's Bank of China 0.19% 94.51
Prulink Strategic Fund 0.18% 88.04
Permodalan Nasional Berhad 0.16% 78.59
Fidelity 0.16% 78.09
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.