[DAIBOCI] YoY Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 97,033 89,673 86,975 69,460 70,576 73,191 61,173 7.98% YoY % 8.21% 3.10% 25.22% -1.58% -3.57% 19.65% - Horiz. % 158.62% 146.59% 142.18% 113.55% 115.37% 119.65% 100.00%
PBT 7,428 9,543 8,352 8,071 8,793 6,623 5,709 4.48% YoY % -22.16% 14.26% 3.48% -8.21% 32.76% 16.01% - Horiz. % 130.11% 167.16% 146.30% 141.37% 154.02% 116.01% 100.00%
Tax -1,352 -2,354 -2,136 -2,056 -2,254 -1,463 -1,459 -1.26% YoY % 42.57% -10.21% -3.89% 8.78% -54.07% -0.27% - Horiz. % 92.67% 161.34% 146.40% 140.92% 154.49% 100.27% 100.00%
NP 6,076 7,189 6,216 6,015 6,539 5,160 4,250 6.13% YoY % -15.48% 15.65% 3.34% -8.01% 26.72% 21.41% - Horiz. % 142.96% 169.15% 146.26% 141.53% 153.86% 121.41% 100.00%
NP to SH 6,076 7,189 6,216 6,015 6,387 4,975 4,189 6.39% YoY % -15.48% 15.65% 3.34% -5.82% 28.38% 18.76% - Horiz. % 145.05% 171.62% 148.39% 143.59% 152.47% 118.76% 100.00%
Tax Rate 18.20 % 24.67 % 25.57 % 25.47 % 25.63 % 22.09 % 25.56 % -5.50% YoY % -26.23% -3.52% 0.39% -0.62% 16.03% -13.58% - Horiz. % 71.21% 96.52% 100.04% 99.65% 100.27% 86.42% 100.00%
Total Cost 90,957 82,484 80,759 63,445 64,037 68,031 56,923 8.12% YoY % 10.27% 2.14% 27.29% -0.92% -5.87% 19.51% - Horiz. % 159.79% 144.90% 141.87% 111.46% 112.50% 119.51% 100.00%
Net Worth 185,277 174,898 166,215 154,638 147,798 135,613 125,145 6.75% YoY % 5.93% 5.22% 7.49% 4.63% 8.98% 8.36% - Horiz. % 148.05% 139.76% 132.82% 123.57% 118.10% 108.36% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,623 4,542 3,984 3,411 4,524 2,622 1,873 11.61% YoY % -20.23% 14.01% 16.81% -24.61% 72.53% 39.98% - Horiz. % 193.43% 242.49% 212.69% 182.08% 241.51% 139.98% 100.00%
Div Payout % 59.64 % 63.19 % 64.10 % 56.71 % 70.84 % 52.71 % 44.72 % 4.91% YoY % -5.62% -1.42% 13.03% -19.95% 34.40% 17.87% - Horiz. % 133.36% 141.30% 143.34% 126.81% 158.41% 117.87% 100.00%
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 185,277 174,898 166,215 154,638 147,798 135,613 125,145 6.75% YoY % 5.93% 5.22% 7.49% 4.63% 8.98% 8.36% - Horiz. % 148.05% 139.76% 132.82% 123.57% 118.10% 108.36% 100.00%
NOSH 272,466 113,570 113,846 113,705 75,407 74,924 74,937 23.98% YoY % 139.91% -0.24% 0.12% 50.79% 0.64% -0.02% - Horiz. % 363.59% 151.55% 151.92% 151.73% 100.63% 99.98% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.26 % 8.02 % 7.15 % 8.66 % 9.27 % 7.05 % 6.95 % -1.73% YoY % -21.95% 12.17% -17.44% -6.58% 31.49% 1.44% - Horiz. % 90.07% 115.40% 102.88% 124.60% 133.38% 101.44% 100.00%
ROE 3.28 % 4.11 % 3.74 % 3.89 % 4.32 % 3.67 % 3.35 % -0.35% YoY % -20.19% 9.89% -3.86% -9.95% 17.71% 9.55% - Horiz. % 97.91% 122.69% 111.64% 116.12% 128.96% 109.55% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.61 78.96 76.40 61.09 93.59 97.69 81.63 -12.90% YoY % -54.90% 3.35% 25.06% -34.73% -4.20% 19.67% - Horiz. % 43.62% 96.73% 93.59% 74.84% 114.65% 119.67% 100.00%
EPS 2.23 6.33 5.46 5.29 8.47 6.64 5.59 -14.19% YoY % -64.77% 15.93% 3.21% -37.54% 27.56% 18.78% - Horiz. % 39.89% 113.24% 97.67% 94.63% 151.52% 118.78% 100.00%
DPS 1.33 4.00 3.50 3.00 6.00 3.50 2.50 -9.98% YoY % -66.75% 14.29% 16.67% -50.00% 71.43% 40.00% - Horiz. % 53.20% 160.00% 140.00% 120.00% 240.00% 140.00% 100.00%
NAPS 0.6800 1.5400 1.4600 1.3600 1.9600 1.8100 1.6700 -13.90% YoY % -55.84% 5.48% 7.35% -30.61% 8.29% 8.38% - Horiz. % 40.72% 92.22% 87.43% 81.44% 117.37% 108.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.59 27.35 26.52 21.18 21.52 22.32 18.66 7.98% YoY % 8.19% 3.13% 25.21% -1.58% -3.58% 19.61% - Horiz. % 158.57% 146.57% 142.12% 113.50% 115.33% 119.61% 100.00%
EPS 1.85 2.19 1.90 1.83 1.95 1.52 1.28 6.33% YoY % -15.53% 15.26% 3.83% -6.15% 28.29% 18.75% - Horiz. % 144.53% 171.09% 148.44% 142.97% 152.34% 118.75% 100.00%
DPS 1.11 1.39 1.22 1.04 1.38 0.80 0.57 11.74% YoY % -20.14% 13.93% 17.31% -24.64% 72.50% 40.35% - Horiz. % 194.74% 243.86% 214.04% 182.46% 242.11% 140.35% 100.00%
NAPS 0.5650 0.5334 0.5069 0.4716 0.4507 0.4136 0.3817 6.75% YoY % 5.92% 5.23% 7.49% 4.64% 8.97% 8.36% - Horiz. % 148.02% 139.74% 132.80% 123.55% 118.08% 108.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.1100 4.3000 4.4000 3.5700 2.0500 1.7400 2.1100 -
P/RPS 5.92 5.45 5.76 5.84 2.19 1.78 2.58 14.83% YoY % 8.62% -5.38% -1.37% 166.67% 23.03% -31.01% - Horiz. % 229.46% 211.24% 223.26% 226.36% 84.88% 68.99% 100.00%
P/EPS 94.62 67.93 80.59 67.49 24.20 26.20 37.75 16.53% YoY % 39.29% -15.71% 19.41% 178.88% -7.63% -30.60% - Horiz. % 250.65% 179.95% 213.48% 178.78% 64.11% 69.40% 100.00%
EY 1.06 1.47 1.24 1.48 4.13 3.82 2.65 -14.15% YoY % -27.89% 18.55% -16.22% -64.16% 8.12% 44.15% - Horiz. % 40.00% 55.47% 46.79% 55.85% 155.85% 144.15% 100.00%
DY 0.63 0.93 0.80 0.84 2.93 2.01 1.18 -9.92% YoY % -32.26% 16.25% -4.76% -71.33% 45.77% 70.34% - Horiz. % 53.39% 78.81% 67.80% 71.19% 248.31% 170.34% 100.00%
P/NAPS 3.10 2.79 3.01 2.63 1.05 0.96 1.26 16.17% YoY % 11.11% -7.31% 14.45% 150.48% 9.37% -23.81% - Horiz. % 246.03% 221.43% 238.89% 208.73% 83.33% 76.19% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 28/07/10 -
Price 2.0700 4.2400 4.4000 3.4500 2.1100 1.9300 2.2200 -
P/RPS 5.81 5.37 5.76 5.65 2.25 1.98 2.72 13.47% YoY % 8.19% -6.77% 1.95% 151.11% 13.64% -27.21% - Horiz. % 213.60% 197.43% 211.76% 207.72% 82.72% 72.79% 100.00%
P/EPS 92.83 66.98 80.59 65.22 24.91 29.07 39.71 15.19% YoY % 38.59% -16.89% 23.57% 161.82% -14.31% -26.79% - Horiz. % 233.77% 168.67% 202.95% 164.24% 62.73% 73.21% 100.00%
EY 1.08 1.49 1.24 1.53 4.01 3.44 2.52 -13.16% YoY % -27.52% 20.16% -18.95% -61.85% 16.57% 36.51% - Horiz. % 42.86% 59.13% 49.21% 60.71% 159.13% 136.51% 100.00%
DY 0.64 0.94 0.80 0.87 2.84 1.81 1.13 -9.03% YoY % -31.91% 17.50% -8.05% -69.37% 56.91% 60.18% - Horiz. % 56.64% 83.19% 70.80% 76.99% 251.33% 160.18% 100.00%
P/NAPS 3.04 2.75 3.01 2.54 1.08 1.07 1.33 14.76% YoY % 10.55% -8.64% 18.50% 135.19% 0.93% -19.55% - Horiz. % 228.57% 206.77% 226.32% 190.98% 81.20% 80.45% 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
Q2-2013 Qtrly Rpt Notes To the Accts.pdf 
