Highlights

[DIGI] YoY Quarter Result on 2021-06-30 [#2]

Stock [DIGI]: DIGI.COM BHD
Announcement Date 16-Jul-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Jun-2021  [#2]
Profit Trend QoQ -     5.70%    YoY -     -2.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,618,472 1,452,478 1,548,722 1,618,345 1,552,484 1,655,430 1,723,295 -1.04%
  YoY % 11.43% -6.21% -4.30% 4.24% -6.22% -3.94% -
  Horiz. % 93.92% 84.28% 89.87% 93.91% 90.09% 96.06% 100.00%
PBT 372,743 377,268 490,268 516,952 483,210 575,635 626,347 -8.28%
  YoY % -1.20% -23.05% -5.16% 6.98% -16.06% -8.10% -
  Horiz. % 59.51% 60.23% 78.27% 82.53% 77.15% 91.90% 100.00%
Tax -92,831 -89,232 -97,790 -132,613 -124,322 -155,027 -161,990 -8.85%
  YoY % -4.03% 8.75% 26.26% -6.67% 19.81% 4.30% -
  Horiz. % 57.31% 55.08% 60.37% 81.86% 76.75% 95.70% 100.00%
NP 279,912 288,036 392,478 384,339 358,888 420,608 464,357 -8.08%
  YoY % -2.82% -26.61% 2.12% 7.09% -14.67% -9.42% -
  Horiz. % 60.28% 62.03% 84.52% 82.77% 77.29% 90.58% 100.00%
NP to SH 279,912 288,036 392,478 384,339 358,888 420,608 464,357 -8.08%
  YoY % -2.82% -26.61% 2.12% 7.09% -14.67% -9.42% -
  Horiz. % 60.28% 62.03% 84.52% 82.77% 77.29% 90.58% 100.00%
Tax Rate 24.90 % 23.65 % 19.95 % 25.65 % 25.73 % 26.93 % 25.86 % -0.63%
  YoY % 5.29% 18.55% -22.22% -0.31% -4.46% 4.14% -
  Horiz. % 96.29% 91.45% 77.15% 99.19% 99.50% 104.14% 100.00%
Total Cost 1,338,560 1,164,442 1,156,244 1,234,006 1,193,596 1,234,822 1,258,938 1.03%
  YoY % 14.95% 0.71% -6.30% 3.39% -3.34% -1.92% -
  Horiz. % 106.32% 92.49% 91.84% 98.02% 94.81% 98.08% 100.00%
Net Worth 621,999 621,999 699,750 699,750 544,250 544,250 621,999 -
  YoY % 0.00% -11.11% 0.00% 28.57% 0.00% -12.50% -
  Horiz. % 100.00% 100.00% 112.50% 112.50% 87.50% 87.50% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 279,899 287,675 388,750 380,975 357,649 419,850 458,725 -7.90%
  YoY % -2.70% -26.00% 2.04% 6.52% -14.81% -8.47% -
  Horiz. % 61.02% 62.71% 84.75% 83.05% 77.97% 91.53% 100.00%
Div Payout % 100.00 % 99.87 % 99.05 % 99.12 % 99.66 % 99.82 % 98.79 % 0.20%
  YoY % 0.13% 0.83% -0.07% -0.54% -0.16% 1.04% -
  Horiz. % 101.22% 101.09% 100.26% 100.33% 100.88% 101.04% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 621,999 621,999 699,750 699,750 544,250 544,250 621,999 -
  YoY % 0.00% -11.11% 0.00% 28.57% 0.00% -12.50% -
  Horiz. % 100.00% 100.00% 112.50% 112.50% 87.50% 87.50% 100.00%
NOSH 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 7,775,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.29 % 19.83 % 25.34 % 23.75 % 23.12 % 25.41 % 26.95 % -7.12%
  YoY % -12.81% -21.74% 6.69% 2.72% -9.01% -5.71% -
  Horiz. % 64.16% 73.58% 94.03% 88.13% 85.79% 94.29% 100.00%
ROE 45.00 % 46.31 % 56.09 % 54.93 % 65.94 % 77.28 % 74.66 % -8.08%
  YoY % -2.83% -17.44% 2.11% -16.70% -14.67% 3.51% -
  Horiz. % 60.27% 62.03% 75.13% 73.57% 88.32% 103.51% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.82 18.68 19.92 20.81 19.97 21.29 22.16 -1.03%
  YoY % 11.46% -6.22% -4.28% 4.21% -6.20% -3.93% -
  Horiz. % 93.95% 84.30% 89.89% 93.91% 90.12% 96.07% 100.00%
EPS 3.60 3.70 5.05 4.94 4.62 5.41 5.97 -8.08%
  YoY % -2.70% -26.73% 2.23% 6.93% -14.60% -9.38% -
  Horiz. % 60.30% 61.98% 84.59% 82.75% 77.39% 90.62% 100.00%
DPS 3.60 3.70 5.00 4.90 4.60 5.40 5.90 -7.90%
  YoY % -2.70% -26.00% 2.04% 6.52% -14.81% -8.47% -
  Horiz. % 61.02% 62.71% 84.75% 83.05% 77.97% 91.53% 100.00%
NAPS 0.0800 0.0800 0.0900 0.0900 0.0700 0.0700 0.0800 -
  YoY % 0.00% -11.11% 0.00% 28.57% 0.00% -12.50% -
  Horiz. % 100.00% 100.00% 112.50% 112.50% 87.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,775,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.82 18.68 19.92 20.81 19.97 21.29 22.16 -1.03%
  YoY % 11.46% -6.22% -4.28% 4.21% -6.20% -3.93% -
  Horiz. % 93.95% 84.30% 89.89% 93.91% 90.12% 96.07% 100.00%
EPS 3.60 3.70 5.05 4.94 4.62 5.41 5.97 -8.08%
  YoY % -2.70% -26.73% 2.23% 6.93% -14.60% -9.38% -
  Horiz. % 60.30% 61.98% 84.59% 82.75% 77.39% 90.62% 100.00%
DPS 3.60 3.70 5.00 4.90 4.60 5.40 5.90 -7.90%
  YoY % -2.70% -26.00% 2.04% 6.52% -14.81% -8.47% -
  Horiz. % 61.02% 62.71% 84.75% 83.05% 77.97% 91.53% 100.00%
NAPS 0.0800 0.0800 0.0900 0.0900 0.0700 0.0700 0.0800 -
  YoY % 0.00% -11.11% 0.00% 28.57% 0.00% -12.50% -
  Horiz. % 100.00% 100.00% 112.50% 112.50% 87.50% 87.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.1300 4.3100 5.0500 4.1500 5.0000 4.7800 5.3600 -
P/RPS 19.84 23.07 25.35 19.94 25.04 22.45 24.18 -3.24%
  YoY % -14.00% -8.99% 27.13% -20.37% 11.54% -7.15% -
  Horiz. % 82.05% 95.41% 104.84% 82.46% 103.56% 92.85% 100.00%
P/EPS 114.72 116.34 100.04 83.95 108.32 88.36 89.75 4.17%
  YoY % -1.39% 16.29% 19.17% -22.50% 22.59% -1.55% -
  Horiz. % 127.82% 129.63% 111.47% 93.54% 120.69% 98.45% 100.00%
EY 0.87 0.86 1.00 1.19 0.92 1.13 1.11 -3.98%
  YoY % 1.16% -14.00% -15.97% 29.35% -18.58% 1.80% -
  Horiz. % 78.38% 77.48% 90.09% 107.21% 82.88% 101.80% 100.00%
DY 0.87 0.86 0.99 1.18 0.92 1.13 1.10 -3.83%
  YoY % 1.16% -13.13% -16.10% 28.26% -18.58% 2.73% -
  Horiz. % 79.09% 78.18% 90.00% 107.27% 83.64% 102.73% 100.00%
P/NAPS 51.63 53.88 56.11 46.11 71.43 68.29 67.00 -4.25%
  YoY % -4.18% -3.97% 21.69% -35.45% 4.60% 1.93% -
  Horiz. % 77.06% 80.42% 83.75% 68.82% 106.61% 101.93% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 16/07/21 14/07/20 12/07/19 13/07/18 12/07/17 11/07/16 13/07/15 -
Price 4.2500 4.3300 5.0500 4.1600 4.9000 4.7500 5.5300 -
P/RPS 20.42 23.18 25.35 19.99 24.54 22.31 24.95 -3.28%
  YoY % -11.91% -8.56% 26.81% -18.54% 10.00% -10.58% -
  Horiz. % 81.84% 92.91% 101.60% 80.12% 98.36% 89.42% 100.00%
P/EPS 118.05 116.88 100.04 84.15 106.15 87.80 92.59 4.13%
  YoY % 1.00% 16.83% 18.88% -20.73% 20.90% -5.17% -
  Horiz. % 127.50% 126.23% 108.05% 90.88% 114.65% 94.83% 100.00%
EY 0.85 0.86 1.00 1.19 0.94 1.14 1.08 -3.91%
  YoY % -1.16% -14.00% -15.97% 26.60% -17.54% 5.56% -
  Horiz. % 78.70% 79.63% 92.59% 110.19% 87.04% 105.56% 100.00%
DY 0.85 0.85 0.99 1.18 0.94 1.14 1.07 -3.76%
  YoY % 0.00% -14.14% -16.10% 25.53% -17.54% 6.54% -
  Horiz. % 79.44% 79.44% 92.52% 110.28% 87.85% 106.54% 100.00%
P/NAPS 53.13 54.13 56.11 46.22 70.00 67.86 69.13 -4.29%
  YoY % -1.85% -3.53% 21.40% -33.97% 3.15% -1.84% -
  Horiz. % 76.86% 78.30% 81.17% 66.86% 101.26% 98.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS