Highlights

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


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 282,263 283,379 278,752 280,695 282,703 285,318 284,229 -0.46%
  QoQ % -0.39% 1.66% -0.69% -0.71% -0.92% 0.38% -
  Horiz. % 99.31% 99.70% 98.07% 98.76% 99.46% 100.38% 100.00%
PBT 35,507 36,229 33,921 32,512 28,752 26,582 25,277 25.45%
  QoQ % -1.99% 6.80% 4.33% 13.08% 8.16% 5.16% -
  Horiz. % 140.47% 143.33% 134.20% 128.62% 113.75% 105.16% 100.00%
Tax -9,184 -9,382 -8,901 -7,718 -6,178 -5,387 -4,521 60.47%
  QoQ % 2.11% -5.40% -15.33% -24.93% -14.68% -19.16% -
  Horiz. % 203.14% 207.52% 196.88% 170.71% 136.65% 119.16% 100.00%
NP 26,323 26,847 25,020 24,794 22,574 21,195 20,756 17.18%
  QoQ % -1.95% 7.30% 0.91% 9.83% 6.51% 2.12% -
  Horiz. % 126.82% 129.35% 120.54% 119.45% 108.76% 102.12% 100.00%
NP to SH 26,278 26,650 24,641 24,304 21,944 20,532 20,075 19.68%
  QoQ % -1.40% 8.15% 1.39% 10.75% 6.88% 2.28% -
  Horiz. % 130.90% 132.75% 122.74% 121.07% 109.31% 102.28% 100.00%
Tax Rate 25.87 % 25.90 % 26.24 % 23.74 % 21.49 % 20.27 % 17.89 % 27.91%
  QoQ % -0.12% -1.30% 10.53% 10.47% 6.02% 13.30% -
  Horiz. % 144.61% 144.77% 146.67% 132.70% 120.12% 113.30% 100.00%
Total Cost 255,940 256,532 253,732 255,901 260,129 264,123 263,473 -1.92%
  QoQ % -0.23% 1.10% -0.85% -1.63% -1.51% 0.25% -
  Horiz. % 97.14% 97.37% 96.30% 97.13% 98.73% 100.25% 100.00%
Net Worth 154,638 154,263 151,088 150,362 75,407 74,605 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 99.40% 1.08% 2.00% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 103.09% 102.00% 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 15,911 17,024 15,098 13,675 11,944 10,042 10,052 35.85%
  QoQ % -6.54% 12.76% 10.41% 14.49% 18.94% -0.10% -
  Horiz. % 158.28% 169.35% 150.19% 136.04% 118.82% 99.90% 100.00%
Div Payout % 60.55 % 63.88 % 61.27 % 56.27 % 54.43 % 48.91 % 50.08 % 13.51%
  QoQ % -5.21% 4.26% 8.89% 3.38% 11.29% -2.34% -
  Horiz. % 120.91% 127.56% 122.34% 112.36% 108.69% 97.66% 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 75,407 74,605 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 99.40% 1.08% 2.00% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 103.09% 102.00% 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 9.33 % 9.47 % 8.98 % 8.83 % 7.99 % 7.43 % 7.30 % 17.79%
  QoQ % -1.48% 5.46% 1.70% 10.51% 7.54% 1.78% -
  Horiz. % 127.81% 129.73% 123.01% 120.96% 109.45% 101.78% 100.00%
ROE 16.99 % 17.28 % 16.31 % 16.16 % 29.10 % 27.52 % 27.45 % -27.39%
  QoQ % -1.68% 5.95% 0.93% -44.47% 5.74% 0.26% -
  Horiz. % 61.89% 62.95% 59.42% 58.87% 106.01% 100.26% 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 248.24 249.83 245.38 246.42 374.90 382.44 388.59 -25.85%
  QoQ % -0.64% 1.81% -0.42% -34.27% -1.97% -1.58% -
  Horiz. % 63.88% 64.29% 63.15% 63.41% 96.48% 98.42% 100.00%
EPS 23.11 23.49 21.69 21.34 29.10 27.52 27.45 -10.85%
  QoQ % -1.62% 8.30% 1.64% -26.67% 5.74% 0.26% -
  Horiz. % 84.19% 85.57% 79.02% 77.74% 106.01% 100.26% 100.00%
DPS 14.00 15.01 13.29 12.01 15.84 13.50 13.74 1.26%
  QoQ % -6.73% 12.94% 10.66% -24.18% 17.33% -1.75% -
  Horiz. % 101.89% 109.24% 96.72% 87.41% 115.28% 98.25% 100.00%
NAPS 1.3600 1.3600 1.3300 1.3200 1.0000 1.0000 1.0000 22.77%
  QoQ % 0.00% 2.26% 0.76% 32.00% 0.00% 0.00% -
  Horiz. % 136.00% 136.00% 133.00% 132.00% 100.00% 100.00% 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 86.08 86.42 85.01 85.60 86.22 87.01 86.68 -0.46%
  QoQ % -0.39% 1.66% -0.69% -0.72% -0.91% 0.38% -
  Horiz. % 99.31% 99.70% 98.07% 98.75% 99.47% 100.38% 100.00%
EPS 8.01 8.13 7.51 7.41 6.69 6.26 6.12 19.67%
  QoQ % -1.48% 8.26% 1.35% 10.76% 6.87% 2.29% -
  Horiz. % 130.88% 132.84% 122.71% 121.08% 109.31% 102.29% 100.00%
DPS 4.85 5.19 4.60 4.17 3.64 3.06 3.07 35.68%
  QoQ % -6.55% 12.83% 10.31% 14.56% 18.95% -0.33% -
  Horiz. % 157.98% 169.06% 149.84% 135.83% 118.57% 99.67% 100.00%
NAPS 0.4716 0.4705 0.4608 0.4586 0.2300 0.2275 0.2231 64.78%
  QoQ % 0.23% 2.11% 0.48% 99.39% 1.10% 1.97% -
  Horiz. % 211.39% 210.89% 206.54% 205.56% 103.09% 101.97% 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 1.44 1.12 1.04 0.98 0.55 0.49 0.46 114.14%
  QoQ % 28.57% 7.69% 6.12% 78.18% 12.24% 6.52% -
  Horiz. % 313.04% 243.48% 226.09% 213.04% 119.57% 106.52% 100.00%
P/EPS 15.45 11.96 11.76 11.34 7.04 6.79 6.45 79.12%
  QoQ % 29.18% 1.70% 3.70% 61.08% 3.68% 5.27% -
  Horiz. % 239.53% 185.43% 182.33% 175.81% 109.15% 105.27% 100.00%
EY 6.47 8.36 8.51 8.82 14.20 14.72 15.51 -44.20%
  QoQ % -22.61% -1.76% -3.51% -37.89% -3.53% -5.09% -
  Horiz. % 41.72% 53.90% 54.87% 56.87% 91.55% 94.91% 100.00%
DY 3.92 5.34 5.21 4.96 7.73 7.22 7.76 -36.60%
  QoQ % -26.59% 2.50% 5.04% -35.83% 7.06% -6.96% -
  Horiz. % 50.52% 68.81% 67.14% 63.92% 99.61% 93.04% 100.00%
P/NAPS 2.63 2.07 1.92 1.83 2.05 1.87 1.77 30.24%
  QoQ % 27.05% 7.81% 4.92% -10.73% 9.63% 5.65% -
  Horiz. % 148.59% 116.95% 108.47% 103.39% 115.82% 105.65% 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 1.39 1.24 1.03 1.06 0.56 0.49 0.51 95.24%
  QoQ % 12.10% 20.39% -2.83% 89.29% 14.29% -3.92% -
  Horiz. % 272.55% 243.14% 201.96% 207.84% 109.80% 96.08% 100.00%
P/EPS 14.93 13.19 11.62 12.28 7.25 6.83 7.18 62.99%
  QoQ % 13.19% 13.51% -5.37% 69.38% 6.15% -4.87% -
  Horiz. % 207.94% 183.70% 161.84% 171.03% 100.97% 95.13% 100.00%
EY 6.70 7.58 8.61 8.14 13.79 14.64 13.93 -38.64%
  QoQ % -11.61% -11.96% 5.77% -40.97% -5.81% 5.10% -
  Horiz. % 48.10% 54.41% 61.81% 58.44% 98.99% 105.10% 100.00%
DY 4.06 4.84 5.27 4.58 7.51 7.18 6.98 -30.34%
  QoQ % -16.12% -8.16% 15.07% -39.01% 4.60% 2.87% -
  Horiz. % 58.17% 69.34% 75.50% 65.62% 107.59% 102.87% 100.00%
P/NAPS 2.54 2.28 1.89 1.98 2.11 1.88 1.97 18.48%
  QoQ % 11.40% 20.63% -4.55% -6.16% 12.23% -4.57% -
  Horiz. % 128.93% 115.74% 95.94% 100.51% 107.11% 95.43% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers