[DIGI] YoY Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,552,484 1,655,430 1,723,295 1,746,192 1,653,164 1,579,721 1,467,998 0.94% YoY % -6.22% -3.94% -1.31% 5.63% 4.65% 7.61% - Horiz. % 105.76% 112.77% 117.39% 118.95% 112.61% 107.61% 100.00%
PBT 483,210 575,635 626,347 673,946 493,926 419,336 325,283 6.81% YoY % -16.06% -8.10% -7.06% 36.45% 17.79% 28.91% - Horiz. % 148.55% 176.96% 192.55% 207.19% 151.85% 128.91% 100.00%
Tax -124,322 -155,027 -161,990 -175,033 -113,915 -95,149 -88,965 5.73% YoY % 19.81% 4.30% 7.45% -53.65% -19.72% -6.95% - Horiz. % 139.74% 174.26% 182.08% 196.74% 128.04% 106.95% 100.00%
NP 358,888 420,608 464,357 498,913 380,011 324,187 236,318 7.21% YoY % -14.67% -9.42% -6.93% 31.29% 17.22% 37.18% - Horiz. % 151.87% 177.98% 196.50% 211.12% 160.80% 137.18% 100.00%
NP to SH 358,888 420,608 464,357 498,913 380,011 324,187 236,318 7.21% YoY % -14.67% -9.42% -6.93% 31.29% 17.22% 37.18% - Horiz. % 151.87% 177.98% 196.50% 211.12% 160.80% 137.18% 100.00%
Tax Rate 25.73 % 26.93 % 25.86 % 25.97 % 23.06 % 22.69 % 27.35 % -1.01% YoY % -4.46% 4.14% -0.42% 12.62% 1.63% -17.04% - Horiz. % 94.08% 98.46% 94.55% 94.95% 84.31% 82.96% 100.00%
Total Cost 1,193,596 1,234,822 1,258,938 1,247,279 1,273,153 1,255,534 1,231,680 -0.52% YoY % -3.34% -1.92% 0.93% -2.03% 1.40% 1.94% - Horiz. % 96.91% 100.26% 102.21% 101.27% 103.37% 101.94% 100.00%
Net Worth 543,769 544,224 622,253 621,698 466,271 1,088,397 1,243,778 -12.87% YoY % -0.08% -12.54% 0.09% 33.33% -57.16% -12.49% - Horiz. % 43.72% 43.76% 50.03% 49.98% 37.49% 87.51% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 357,334 419,830 458,912 497,358 373,016 458,681 233,208 7.36% YoY % -14.89% -8.52% -7.73% 33.33% -18.68% 96.68% - Horiz. % 153.23% 180.02% 196.78% 213.27% 159.95% 196.68% 100.00%
Div Payout % 99.57 % 99.82 % 98.83 % 99.69 % 98.16 % 141.49 % 98.68 % 0.15% YoY % -0.25% 1.00% -0.86% 1.56% -30.62% 43.38% - Horiz. % 100.90% 101.16% 100.15% 101.02% 99.47% 143.38% 100.00%
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 543,769 544,224 622,253 621,698 466,271 1,088,397 1,243,778 -12.87% YoY % -0.08% -12.54% 0.09% 33.33% -57.16% -12.49% - Horiz. % 43.72% 43.76% 50.03% 49.98% 37.49% 87.51% 100.00%
NOSH 7,768,138 7,774,639 7,778,174 7,771,230 7,771,186 7,774,268 777,361 46.71% YoY % -0.08% -0.05% 0.09% 0.00% -0.04% 900.08% - Horiz. % 999.30% 1,000.13% 1,000.59% 999.69% 999.69% 1,000.08% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 23.12 % 25.41 % 26.95 % 28.57 % 22.99 % 20.52 % 16.10 % 6.21% YoY % -9.01% -5.71% -5.67% 24.27% 12.04% 27.45% - Horiz. % 143.60% 157.83% 167.39% 177.45% 142.80% 127.45% 100.00%
ROE 66.00 % 77.29 % 74.63 % 80.25 % 81.50 % 29.79 % 19.00 % 23.04% YoY % -14.61% 3.56% -7.00% -1.53% 173.58% 56.79% - Horiz. % 347.37% 406.79% 392.79% 422.37% 428.95% 156.79% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.99 21.29 22.16 22.47 21.27 20.32 188.84 -31.20% YoY % -6.11% -3.93% -1.38% 5.64% 4.68% -89.24% - Horiz. % 10.59% 11.27% 11.73% 11.90% 11.26% 10.76% 100.00%
EPS 4.62 5.41 5.97 6.42 4.89 4.17 30.40 -26.93% YoY % -14.60% -9.38% -7.01% 31.29% 17.27% -86.28% - Horiz. % 15.20% 17.80% 19.64% 21.12% 16.09% 13.72% 100.00%
DPS 4.60 5.40 5.90 6.40 4.80 5.90 30.00 -26.82% YoY % -14.81% -8.47% -7.81% 33.33% -18.64% -80.33% - Horiz. % 15.33% 18.00% 19.67% 21.33% 16.00% 19.67% 100.00%
NAPS 0.0700 0.0700 0.0800 0.0800 0.0600 0.1400 1.6000 -40.61% YoY % 0.00% -12.50% 0.00% 33.33% -57.14% -91.25% - Horiz. % 4.38% 4.38% 5.00% 5.00% 3.75% 8.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,775,000 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.97 21.29 22.16 22.46 21.26 20.32 18.88 0.94% YoY % -6.20% -3.93% -1.34% 5.64% 4.63% 7.63% - Horiz. % 105.77% 112.76% 117.37% 118.96% 112.61% 107.63% 100.00%
EPS 4.62 5.41 5.97 6.42 4.89 4.17 3.04 7.22% YoY % -14.60% -9.38% -7.01% 31.29% 17.27% 37.17% - Horiz. % 151.97% 177.96% 196.38% 211.18% 160.86% 137.17% 100.00%
DPS 4.60 5.40 5.90 6.40 4.80 5.90 3.00 7.38% YoY % -14.81% -8.47% -7.81% 33.33% -18.64% 96.67% - Horiz. % 153.33% 180.00% 196.67% 213.33% 160.00% 196.67% 100.00%
NAPS 0.0699 0.0700 0.0800 0.0800 0.0600 0.1400 0.1600 -12.88% YoY % -0.14% -12.50% 0.00% 33.33% -57.14% -12.50% - Horiz. % 43.69% 43.75% 50.00% 50.00% 37.50% 87.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.0000 4.7800 5.3600 5.7300 4.7600 4.2500 2.9000 -
P/RPS 25.02 22.45 24.19 25.50 22.38 20.92 1.54 59.08% YoY % 11.45% -7.19% -5.14% 13.94% 6.98% 1,258.44% - Horiz. % 1,624.68% 1,457.79% 1,570.78% 1,655.84% 1,453.25% 1,358.44% 100.00%
P/EPS 108.23 88.35 89.78 89.25 97.34 101.92 9.54 49.84% YoY % 22.50% -1.59% 0.59% -8.31% -4.49% 968.34% - Horiz. % 1,134.49% 926.10% 941.09% 935.53% 1,020.34% 1,068.34% 100.00%
EY 0.92 1.13 1.11 1.12 1.03 0.98 10.48 -33.31% YoY % -18.58% 1.80% -0.89% 8.74% 5.10% -90.65% - Horiz. % 8.78% 10.78% 10.59% 10.69% 9.83% 9.35% 100.00%
DY 0.92 1.13 1.10 1.12 1.01 1.39 10.34 -33.16% YoY % -18.58% 2.73% -1.79% 10.89% -27.34% -86.56% - Horiz. % 8.90% 10.93% 10.64% 10.83% 9.77% 13.44% 100.00%
P/NAPS 71.43 68.29 67.00 71.63 79.33 30.36 1.81 84.41% YoY % 4.60% 1.93% -6.46% -9.71% 161.30% 1,577.35% - Horiz. % 3,946.41% 3,772.93% 3,701.66% 3,957.46% 4,382.87% 1,677.35% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 12/07/17 11/07/16 13/07/15 17/07/14 19/07/13 23/07/12 20/07/11 -
Price 4.9000 4.7500 5.5300 5.6000 4.6000 4.4200 2.9800 -
P/RPS 24.52 22.31 24.96 24.92 21.62 21.75 1.58 57.87% YoY % 9.91% -10.62% 0.16% 15.26% -0.60% 1,276.58% - Horiz. % 1,551.90% 1,412.03% 1,579.75% 1,577.22% 1,368.35% 1,376.58% 100.00%
P/EPS 106.06 87.80 92.63 87.23 94.07 106.00 9.80 48.67% YoY % 20.80% -5.21% 6.19% -7.27% -11.25% 981.63% - Horiz. % 1,082.24% 895.92% 945.20% 890.10% 959.90% 1,081.63% 100.00%
EY 0.94 1.14 1.08 1.15 1.06 0.94 10.20 -32.77% YoY % -17.54% 5.56% -6.09% 8.49% 12.77% -90.78% - Horiz. % 9.22% 11.18% 10.59% 11.27% 10.39% 9.22% 100.00%
DY 0.94 1.14 1.07 1.14 1.04 1.33 10.07 -32.62% YoY % -17.54% 6.54% -6.14% 9.62% -21.80% -86.79% - Horiz. % 9.33% 11.32% 10.63% 11.32% 10.33% 13.21% 100.00%
P/NAPS 70.00 67.86 69.13 70.00 76.67 31.57 1.86 82.96% YoY % 3.15% -1.84% -1.24% -8.70% 142.86% 1,597.31% - Horiz. % 3,763.44% 3,648.39% 3,716.67% 3,763.44% 4,122.04% 1,697.31% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MDA 2Q17_12 Jul 2017.pdf 
