Highlights

[DIGI] YoY Quarter Result on 2018-03-31 [#1]

Stock [DIGI]: DIGI.COM BHD
Announcement Date 13-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     7.23%    YoY -     3.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,634,531 1,574,043 1,652,842 1,791,162 1,717,548 1,647,092 1,569,409 0.68%
  YoY % 3.84% -4.77% -7.72% 4.29% 4.28% 4.95% -
  Horiz. % 104.15% 100.30% 105.32% 114.13% 109.44% 104.95% 100.00%
PBT 515,018 509,762 533,562 626,007 654,537 424,018 405,794 4.05%
  YoY % 1.03% -4.46% -14.77% -4.36% 54.37% 4.49% -
  Horiz. % 126.92% 125.62% 131.49% 154.27% 161.30% 104.49% 100.00%
Tax -128,907 -136,649 -134,520 -146,789 -169,378 -95,373 -85,159 7.15%
  YoY % 5.67% -1.58% 8.36% 13.34% -77.60% -11.99% -
  Horiz. % 151.37% 160.46% 157.96% 172.37% 198.90% 111.99% 100.00%
NP 386,111 373,113 399,042 479,218 485,159 328,645 320,635 3.14%
  YoY % 3.48% -6.50% -16.73% -1.22% 47.62% 2.50% -
  Horiz. % 120.42% 116.37% 124.45% 149.46% 151.31% 102.50% 100.00%
NP to SH 386,111 373,113 399,042 479,218 485,159 328,645 320,635 3.14%
  YoY % 3.48% -6.50% -16.73% -1.22% 47.62% 2.50% -
  Horiz. % 120.42% 116.37% 124.45% 149.46% 151.31% 102.50% 100.00%
Tax Rate 25.03 % 26.81 % 25.21 % 23.45 % 25.88 % 22.49 % 20.99 % 2.98%
  YoY % -6.64% 6.35% 7.51% -9.39% 15.07% 7.15% -
  Horiz. % 119.25% 127.73% 120.10% 111.72% 123.30% 107.15% 100.00%
Total Cost 1,248,420 1,200,930 1,253,800 1,311,944 1,232,389 1,318,447 1,248,774 -0.00%
  YoY % 3.95% -4.22% -4.43% 6.46% -6.53% 5.58% -
  Horiz. % 99.97% 96.17% 100.40% 105.06% 98.69% 105.58% 100.00%
Net Worth 699,195 544,123 544,501 622,361 621,998 388,469 1,245,184 -9.17%
  YoY % 28.50% -0.07% -12.51% 0.06% 60.12% -68.80% -
  Horiz. % 56.15% 43.70% 43.73% 49.98% 49.95% 31.20% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 380,672 365,339 396,708 474,550 482,049 295,236 459,161 -3.07%
  YoY % 4.20% -7.91% -16.40% -1.56% 63.28% -35.70% -
  Horiz. % 82.91% 79.57% 86.40% 103.35% 104.98% 64.30% 100.00%
Div Payout % 98.59 % 97.92 % 99.42 % 99.03 % 99.36 % 89.83 % 143.20 % -6.03%
  YoY % 0.68% -1.51% 0.39% -0.33% 10.61% -37.27% -
  Horiz. % 68.85% 68.38% 69.43% 69.16% 69.39% 62.73% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 699,195 544,123 544,501 622,361 621,998 388,469 1,245,184 -9.17%
  YoY % 28.50% -0.07% -12.51% 0.06% 60.12% -68.80% -
  Horiz. % 56.15% 43.70% 43.73% 49.98% 49.95% 31.20% 100.00%
NOSH 7,768,833 7,773,187 7,778,596 7,779,513 7,774,984 7,769,385 7,782,403 -0.03%
  YoY % -0.06% -0.07% -0.01% 0.06% 0.07% -0.17% -
  Horiz. % 99.83% 99.88% 99.95% 99.96% 99.90% 99.83% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 23.62 % 23.70 % 24.14 % 26.75 % 28.25 % 19.95 % 20.43 % 2.45%
  YoY % -0.34% -1.82% -9.76% -5.31% 41.60% -2.35% -
  Horiz. % 115.61% 116.01% 118.16% 130.93% 138.28% 97.65% 100.00%
ROE 55.22 % 68.57 % 73.29 % 77.00 % 78.00 % 84.60 % 25.75 % 13.55%
  YoY % -19.47% -6.44% -4.82% -1.28% -7.80% 228.54% -
  Horiz. % 214.45% 266.29% 284.62% 299.03% 302.91% 328.54% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.04 20.25 21.25 23.02 22.09 21.20 20.17 0.71%
  YoY % 3.90% -4.71% -7.69% 4.21% 4.20% 5.11% -
  Horiz. % 104.31% 100.40% 105.35% 114.13% 109.52% 105.11% 100.00%
EPS 4.97 4.80 5.13 6.16 6.24 4.23 4.12 3.17%
  YoY % 3.54% -6.43% -16.72% -1.28% 47.52% 2.67% -
  Horiz. % 120.63% 116.50% 124.51% 149.51% 151.46% 102.67% 100.00%
DPS 4.90 4.70 5.10 6.10 6.20 3.80 5.90 -3.05%
  YoY % 4.26% -7.84% -16.39% -1.61% 63.16% -35.59% -
  Horiz. % 83.05% 79.66% 86.44% 103.39% 105.08% 64.41% 100.00%
NAPS 0.0900 0.0700 0.0700 0.0800 0.0800 0.0500 0.1600 -9.14%
  YoY % 28.57% 0.00% -12.50% 0.00% 60.00% -68.75% -
  Horiz. % 56.25% 43.75% 43.75% 50.00% 50.00% 31.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,768,833
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.04 20.26 21.28 23.06 22.11 21.20 20.20 0.68%
  YoY % 3.85% -4.79% -7.72% 4.30% 4.29% 4.95% -
  Horiz. % 104.16% 100.30% 105.35% 114.16% 109.46% 104.95% 100.00%
EPS 4.97 4.80 5.14 6.17 6.24 4.23 4.13 3.13%
  YoY % 3.54% -6.61% -16.69% -1.12% 47.52% 2.42% -
  Horiz. % 120.34% 116.22% 124.46% 149.39% 151.09% 102.42% 100.00%
DPS 4.90 4.70 5.11 6.11 6.20 3.80 5.91 -3.07%
  YoY % 4.26% -8.02% -16.37% -1.45% 63.16% -35.70% -
  Horiz. % 82.91% 79.53% 86.46% 103.38% 104.91% 64.30% 100.00%
NAPS 0.0900 0.0700 0.0701 0.0801 0.0801 0.0500 0.1603 -9.17%
  YoY % 28.57% -0.14% -12.48% 0.00% 60.20% -68.81% -
  Horiz. % 56.14% 43.67% 43.73% 49.97% 49.97% 31.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.6400 5.1300 4.9400 6.3000 5.3900 4.6300 4.0600 -
P/RPS 22.05 25.33 23.25 27.36 24.40 21.84 20.13 1.53%
  YoY % -12.95% 8.95% -15.02% 12.13% 11.72% 8.49% -
  Horiz. % 109.54% 125.83% 115.50% 135.92% 121.21% 108.49% 100.00%
P/EPS 93.36 106.88 96.30 102.27 86.38 109.46 98.54 -0.90%
  YoY % -12.65% 10.99% -5.84% 18.40% -21.09% 11.08% -
  Horiz. % 94.74% 108.46% 97.73% 103.79% 87.66% 111.08% 100.00%
EY 1.07 0.94 1.04 0.98 1.16 0.91 1.01 0.97%
  YoY % 13.83% -9.62% 6.12% -15.52% 27.47% -9.90% -
  Horiz. % 105.94% 93.07% 102.97% 97.03% 114.85% 90.10% 100.00%
DY 1.06 0.92 1.03 0.97 1.15 0.82 1.45 -5.09%
  YoY % 15.22% -10.68% 6.19% -15.65% 40.24% -43.45% -
  Horiz. % 73.10% 63.45% 71.03% 66.90% 79.31% 56.55% 100.00%
P/NAPS 51.56 73.29 70.57 78.75 67.38 92.60 25.38 12.53%
  YoY % -29.65% 3.85% -10.39% 16.87% -27.24% 264.85% -
  Horiz. % 203.15% 288.77% 278.05% 310.28% 265.48% 364.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 13/04/18 28/04/17 22/04/16 27/04/15 25/04/14 23/04/13 25/04/12 -
Price 4.4800 5.1500 4.6800 6.1900 5.3500 4.6400 3.9600 -
P/RPS 21.29 25.43 22.02 26.88 24.22 21.89 19.64 1.35%
  YoY % -16.28% 15.49% -18.08% 10.98% 10.64% 11.46% -
  Horiz. % 108.40% 129.48% 112.12% 136.86% 123.32% 111.46% 100.00%
P/EPS 90.14 107.29 91.23 100.49 85.74 109.69 96.12 -1.06%
  YoY % -15.98% 17.60% -9.21% 17.20% -21.83% 14.12% -
  Horiz. % 93.78% 111.62% 94.91% 104.55% 89.20% 114.12% 100.00%
EY 1.11 0.93 1.10 1.00 1.17 0.91 1.04 1.09%
  YoY % 19.35% -15.45% 10.00% -14.53% 28.57% -12.50% -
  Horiz. % 106.73% 89.42% 105.77% 96.15% 112.50% 87.50% 100.00%
DY 1.09 0.91 1.09 0.99 1.16 0.82 1.49 -5.07%
  YoY % 19.78% -16.51% 10.10% -14.66% 41.46% -44.97% -
  Horiz. % 73.15% 61.07% 73.15% 66.44% 77.85% 55.03% 100.00%
P/NAPS 49.78 73.57 66.86 77.38 66.88 92.80 24.75 12.35%
  YoY % -32.34% 10.04% -13.60% 15.70% -27.93% 274.95% -
  Horiz. % 201.13% 297.25% 270.14% 312.65% 270.22% 374.95% 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.
 


 

119  256  516  1031 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.77-0.02 
 KSTAR-WA 0.05-0.005 
 VIZIONE 0.1450.00 
 KNM 0.220.00 
 HIBISCS 0.92-0.02 
 SUMATEC 0.070.00 
 PUC 0.27+0.005 
 MMAG-PA 0.080.00 
 HIBISCS-WC 0.44-0.01 
 NEXGRAM 0.0650.00 

TOP ARTICLES

1. 大选投资笑到最后/麦传球 投资把麦●麦传球
2. [转贴] 五月九号后的“大好大坏” - 丘光耀博士 Good Articles to Share
3. Warrants Cheating Traders? O'Mighty Capital Articles Archive
4. OIL ....next target $110 ????? possibleee? read our analysis..... Bull and Bear
5. CIMB - MQ Research’s Top Pick KL Trader Investment Research Articles
Partners & Brokers