Highlights

[DAIBOCI] QoQ Quarter Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,460 73,386 73,760 65,657 70,576 68,759 75,703 -5.58%
  QoQ % -5.35% -0.51% 12.34% -6.97% 2.64% -9.17% -
  Horiz. % 91.75% 96.94% 97.43% 86.73% 93.23% 90.83% 100.00%
PBT 8,071 9,502 8,681 9,253 8,793 7,194 7,272 7.20%
  QoQ % -15.06% 9.46% -6.18% 5.23% 22.23% -1.07% -
  Horiz. % 110.99% 130.67% 119.38% 127.24% 120.92% 98.93% 100.00%
Tax -2,056 -2,390 -2,425 -2,313 -2,254 -1,909 -1,242 39.98%
  QoQ % 13.97% 1.44% -4.84% -2.62% -18.07% -53.70% -
  Horiz. % 165.54% 192.43% 195.25% 186.23% 181.48% 153.70% 100.00%
NP 6,015 7,112 6,256 6,940 6,539 5,285 6,030 -0.17%
  QoQ % -15.42% 13.68% -9.86% 6.13% 23.73% -12.35% -
  Horiz. % 99.75% 117.94% 103.75% 115.09% 108.44% 87.65% 100.00%
NP to SH 6,015 7,112 6,248 6,903 6,387 5,103 5,911 1.17%
  QoQ % -15.42% 13.83% -9.49% 8.08% 25.16% -13.67% -
  Horiz. % 101.76% 120.32% 105.70% 116.78% 108.05% 86.33% 100.00%
Tax Rate 25.47 % 25.15 % 27.93 % 25.00 % 25.63 % 26.54 % 17.08 % 30.56%
  QoQ % 1.27% -9.95% 11.72% -2.46% -3.43% 55.39% -
  Horiz. % 149.12% 147.25% 163.52% 146.37% 150.06% 155.39% 100.00%
Total Cost 63,445 66,274 67,504 58,717 64,037 63,474 69,673 -6.06%
  QoQ % -4.27% -1.82% 14.97% -8.31% 0.89% -8.90% -
  Horiz. % 91.06% 95.12% 96.89% 84.28% 91.91% 91.10% 100.00%
Net Worth 154,638 154,263 151,088 150,362 147,798 142,496 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 1.73% 3.72% 94.82% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 202.07% 194.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,411 4,537 3,976 3,986 4,524 2,611 2,925 10.79%
  QoQ % -24.82% 14.11% -0.27% -11.88% 73.27% -10.75% -
  Horiz. % 116.59% 155.08% 135.90% 136.27% 154.64% 89.25% 100.00%
Div Payout % 56.71 % 63.80 % 63.64 % 57.76 % 70.84 % 51.17 % 49.50 % 9.50%
  QoQ % -11.11% 0.25% 10.18% -18.46% 38.44% 3.37% -
  Horiz. % 114.57% 128.89% 128.57% 116.69% 143.11% 103.37% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,638 154,263 151,088 150,362 147,798 142,496 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 1.73% 3.72% 94.82% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 202.07% 194.82% 100.00%
NOSH 113,705 113,429 113,600 113,910 75,407 74,605 73,143 34.23%
  QoQ % 0.24% -0.15% -0.27% 51.06% 1.08% 2.00% -
  Horiz. % 155.45% 155.08% 155.31% 155.74% 103.09% 102.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.66 % 9.69 % 8.48 % 10.57 % 9.27 % 7.69 % 7.97 % 5.70%
  QoQ % -10.63% 14.27% -19.77% 14.02% 20.55% -3.51% -
  Horiz. % 108.66% 121.58% 106.40% 132.62% 116.31% 96.49% 100.00%
ROE 3.89 % 4.61 % 4.14 % 4.59 % 4.32 % 3.58 % 8.08 % -38.60%
  QoQ % -15.62% 11.35% -9.80% 6.25% 20.67% -55.69% -
  Horiz. % 48.14% 57.05% 51.24% 56.81% 53.47% 44.31% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.09 64.70 64.93 57.64 93.59 92.16 103.50 -29.66%
  QoQ % -5.58% -0.35% 12.65% -38.41% 1.55% -10.96% -
  Horiz. % 59.02% 62.51% 62.73% 55.69% 90.43% 89.04% 100.00%
EPS 5.29 6.27 5.50 6.06 8.47 6.84 5.24 0.64%
  QoQ % -15.63% 14.00% -9.24% -28.45% 23.83% 30.53% -
  Horiz. % 100.95% 119.66% 104.96% 115.65% 161.64% 130.53% 100.00%
DPS 3.00 4.00 3.50 3.50 6.00 3.50 4.00 -17.47%
  QoQ % -25.00% 14.29% 0.00% -41.67% 71.43% -12.50% -
  Horiz. % 75.00% 100.00% 87.50% 87.50% 150.00% 87.50% 100.00%
NAPS 1.3600 1.3600 1.3300 1.3200 1.9600 1.9100 1.0000 22.77%
  QoQ % 0.00% 2.26% 0.76% -32.65% 2.62% 91.00% -
  Horiz. % 136.00% 136.00% 133.00% 132.00% 196.00% 191.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.18 22.38 22.49 20.02 21.52 20.97 23.09 -5.60%
  QoQ % -5.36% -0.49% 12.34% -6.97% 2.62% -9.18% -
  Horiz. % 91.73% 96.93% 97.40% 86.70% 93.20% 90.82% 100.00%
EPS 1.83 2.17 1.91 2.11 1.95 1.56 1.80 1.11%
  QoQ % -15.67% 13.61% -9.48% 8.21% 25.00% -13.33% -
  Horiz. % 101.67% 120.56% 106.11% 117.22% 108.33% 86.67% 100.00%
DPS 1.04 1.38 1.21 1.22 1.38 0.80 0.89 10.95%
  QoQ % -24.64% 14.05% -0.82% -11.59% 72.50% -10.11% -
  Horiz. % 116.85% 155.06% 135.96% 137.08% 155.06% 89.89% 100.00%
NAPS 0.4716 0.4705 0.4608 0.4586 0.4507 0.4346 0.2231 64.78%
  QoQ % 0.23% 2.11% 0.48% 1.75% 3.70% 94.80% -
  Horiz. % 211.39% 210.89% 206.54% 205.56% 202.02% 194.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.5700 2.8100 2.5500 2.4200 2.0500 1.8700 1.7700 -
P/RPS 5.84 4.34 3.93 4.20 2.19 2.03 1.71 126.95%
  QoQ % 34.56% 10.43% -6.43% 91.78% 7.88% 18.71% -
  Horiz. % 341.52% 253.80% 229.82% 245.61% 128.07% 118.71% 100.00%
P/EPS 67.49 44.82 46.36 39.93 24.20 27.34 21.90 111.91%
  QoQ % 50.58% -3.32% 16.10% 65.00% -11.49% 24.84% -
  Horiz. % 308.17% 204.66% 211.69% 182.33% 110.50% 124.84% 100.00%
EY 1.48 2.23 2.16 2.50 4.13 3.66 4.57 -52.87%
  QoQ % -33.63% 3.24% -13.60% -39.47% 12.84% -19.91% -
  Horiz. % 32.39% 48.80% 47.26% 54.70% 90.37% 80.09% 100.00%
DY 0.84 1.42 1.37 1.45 2.93 1.87 2.26 -48.34%
  QoQ % -40.85% 3.65% -5.52% -50.51% 56.68% -17.26% -
  Horiz. % 37.17% 62.83% 60.62% 64.16% 129.65% 82.74% 100.00%
P/NAPS 2.63 2.07 1.92 1.83 1.05 0.98 1.77 30.24%
  QoQ % 27.05% 7.81% 4.92% 74.29% 7.14% -44.63% -
  Horiz. % 148.59% 116.95% 108.47% 103.39% 59.32% 55.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 -
Price 3.4500 3.1000 2.5200 2.6200 2.1100 1.8800 1.9700 -
P/RPS 5.65 4.79 3.88 4.55 2.25 2.04 1.90 106.93%
  QoQ % 17.95% 23.45% -14.73% 102.22% 10.29% 7.37% -
  Horiz. % 297.37% 252.11% 204.21% 239.47% 118.42% 107.37% 100.00%
P/EPS 65.22 49.44 45.82 43.23 24.91 27.49 24.38 92.82%
  QoQ % 31.92% 7.90% 5.99% 73.54% -9.39% 12.76% -
  Horiz. % 267.51% 202.79% 187.94% 177.32% 102.17% 112.76% 100.00%
EY 1.53 2.02 2.18 2.31 4.01 3.64 4.10 -48.20%
  QoQ % -24.26% -7.34% -5.63% -42.39% 10.16% -11.22% -
  Horiz. % 37.32% 49.27% 53.17% 56.34% 97.80% 88.78% 100.00%
DY 0.87 1.29 1.39 1.34 2.84 1.86 2.03 -43.19%
  QoQ % -32.56% -7.19% 3.73% -52.82% 52.69% -8.37% -
  Horiz. % 42.86% 63.55% 68.47% 66.01% 139.90% 91.63% 100.00%
P/NAPS 2.54 2.28 1.89 1.98 1.08 0.98 1.97 18.48%
  QoQ % 11.40% 20.63% -4.55% 83.33% 10.20% -50.25% -
  Horiz. % 128.93% 115.74% 95.94% 100.51% 54.82% 49.75% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers