Highlights

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


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 345,887 340,619 303,899 280,695 283,988 246,867 223,878 7.52%
  YoY % 1.55% 12.08% 8.27% -1.16% 15.04% 10.27% -
  Horiz. % 154.50% 152.14% 135.74% 125.38% 126.85% 110.27% 100.00%
PBT 33,960 32,635 36,336 32,512 23,472 25,237 22,407 7.17%
  YoY % 4.06% -10.19% 11.76% 38.51% -6.99% 12.63% -
  Horiz. % 151.56% 145.65% 162.16% 145.10% 104.75% 112.63% 100.00%
Tax -7,927 -7,864 -9,553 -7,718 -4,402 -4,758 -3,168 16.51%
  YoY % -0.80% 17.68% -23.78% -75.33% 7.48% -50.19% -
  Horiz. % 250.22% 248.23% 301.55% 243.62% 138.95% 150.19% 100.00%
NP 26,033 24,771 26,783 24,794 19,070 20,479 19,239 5.17%
  YoY % 5.09% -7.51% 8.02% 30.02% -6.88% 6.45% -
  Horiz. % 135.31% 128.75% 139.21% 128.87% 99.12% 106.45% 100.00%
NP to SH 26,033 24,771 26,775 24,304 18,319 20,086 18,978 5.41%
  YoY % 5.09% -7.48% 10.17% 32.67% -8.80% 5.84% -
  Horiz. % 137.17% 130.52% 141.08% 128.06% 96.53% 105.84% 100.00%
Tax Rate 23.34 % 24.10 % 26.29 % 23.74 % 18.75 % 18.85 % 14.14 % 8.71%
  YoY % -3.15% -8.33% 10.74% 26.61% -0.53% 33.31% -
  Horiz. % 165.06% 170.44% 185.93% 167.89% 132.60% 133.31% 100.00%
Total Cost 319,854 315,848 277,116 255,901 264,918 226,388 204,639 7.72%
  YoY % 1.27% 13.98% 8.29% -3.40% 17.02% 10.63% -
  Horiz. % 156.30% 154.34% 135.42% 125.05% 129.46% 110.63% 100.00%
Net Worth 113,372 165,686 158,895 150,362 137,643 130,425 122,966 -1.34%
  YoY % -31.57% 4.27% 5.68% 9.24% 5.53% 6.07% -
  Horiz. % 92.20% 134.74% 129.22% 122.28% 111.94% 106.07% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,166 15,355 16,464 13,675 9,770 11,659 6,830 5.02%
  YoY % -40.31% -6.74% 20.39% 39.96% -16.19% 70.68% -
  Horiz. % 134.19% 224.79% 241.03% 200.20% 143.04% 170.68% 100.00%
Div Payout % 35.21 % 61.99 % 61.49 % 56.27 % 53.34 % 58.05 % 35.99 % -0.36%
  YoY % -43.20% 0.81% 9.28% 5.49% -8.11% 61.29% -
  Horiz. % 97.83% 172.24% 170.85% 156.35% 148.21% 161.29% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 113,372 165,686 158,895 150,362 137,643 130,425 122,966 -1.34%
  YoY % -31.57% 4.27% 5.68% 9.24% 5.53% 6.07% -
  Horiz. % 92.20% 134.74% 129.22% 122.28% 111.94% 106.07% 100.00%
NOSH 113,372 113,484 113,496 113,910 75,215 75,390 75,905 6.91%
  YoY % -0.10% -0.01% -0.36% 51.45% -0.23% -0.68% -
  Horiz. % 149.36% 149.51% 149.52% 150.07% 99.09% 99.32% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.53 % 7.27 % 8.81 % 8.83 % 6.72 % 8.30 % 8.59 % -2.17%
  YoY % 3.58% -17.48% -0.23% 31.40% -19.04% -3.38% -
  Horiz. % 87.66% 84.63% 102.56% 102.79% 78.23% 96.62% 100.00%
ROE 22.96 % 14.95 % 16.85 % 16.16 % 13.31 % 15.40 % 15.43 % 6.85%
  YoY % 53.58% -11.28% 4.27% 21.41% -13.57% -0.19% -
  Horiz. % 148.80% 96.89% 109.20% 104.73% 86.26% 99.81% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 305.09 300.15 267.76 246.42 377.57 327.45 294.94 0.57%
  YoY % 1.65% 12.10% 8.66% -34.74% 15.31% 11.02% -
  Horiz. % 103.44% 101.77% 90.78% 83.55% 128.02% 111.02% 100.00%
EPS 22.96 21.83 23.59 21.34 24.36 26.64 25.00 -1.41%
  YoY % 5.18% -7.46% 10.54% -12.40% -8.56% 6.56% -
  Horiz. % 91.84% 87.32% 94.36% 85.36% 97.44% 106.56% 100.00%
DPS 8.08 13.50 14.50 12.01 13.00 15.50 9.00 -1.78%
  YoY % -40.15% -6.90% 20.73% -7.62% -16.13% 72.22% -
  Horiz. % 89.78% 150.00% 161.11% 133.44% 144.44% 172.22% 100.00%
NAPS 1.0000 1.4600 1.4000 1.3200 1.8300 1.7300 1.6200 -7.72%
  YoY % -31.51% 4.29% 6.06% -27.87% 5.78% 6.79% -
  Horiz. % 61.73% 90.12% 86.42% 81.48% 112.96% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.49 103.88 92.68 85.60 86.61 75.29 68.28 7.52%
  YoY % 1.55% 12.08% 8.27% -1.17% 15.04% 10.27% -
  Horiz. % 154.50% 152.14% 135.74% 125.37% 126.85% 110.27% 100.00%
EPS 7.94 7.55 8.17 7.41 5.59 6.13 5.79 5.40%
  YoY % 5.17% -7.59% 10.26% 32.56% -8.81% 5.87% -
  Horiz. % 137.13% 130.40% 141.11% 127.98% 96.55% 105.87% 100.00%
DPS 2.80 4.68 5.02 4.17 2.98 3.56 2.08 5.08%
  YoY % -40.17% -6.77% 20.38% 39.93% -16.29% 71.15% -
  Horiz. % 134.62% 225.00% 241.35% 200.48% 143.27% 171.15% 100.00%
NAPS 0.3458 0.5053 0.4846 0.4586 0.4198 0.3978 0.3750 -1.34%
  YoY % -31.57% 4.27% 5.67% 9.24% 5.53% 6.08% -
  Horiz. % 92.21% 134.75% 129.23% 122.29% 111.95% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.4000 4.3000 3.5400 2.4200 1.6300 2.0100 1.1100 -
P/RPS 1.44 1.43 1.32 0.98 0.43 0.61 0.38 24.85%
  YoY % 0.70% 8.33% 34.69% 127.91% -29.51% 60.53% -
  Horiz. % 378.95% 376.32% 347.37% 257.89% 113.16% 160.53% 100.00%
P/EPS 19.16 19.70 15.01 11.34 6.69 7.54 4.44 27.58%
  YoY % -2.74% 31.25% 32.36% 69.51% -11.27% 69.82% -
  Horiz. % 431.53% 443.69% 338.06% 255.41% 150.68% 169.82% 100.00%
EY 5.22 5.08 6.66 8.82 14.94 13.26 22.52 -21.62%
  YoY % 2.76% -23.72% -24.49% -40.96% 12.67% -41.12% -
  Horiz. % 23.18% 22.56% 29.57% 39.17% 66.34% 58.88% 100.00%
DY 1.84 3.14 4.10 4.96 7.98 7.71 8.11 -21.89%
  YoY % -41.40% -23.41% -17.34% -37.84% 3.50% -4.93% -
  Horiz. % 22.69% 38.72% 50.55% 61.16% 98.40% 95.07% 100.00%
P/NAPS 4.40 2.95 2.53 1.83 0.89 1.16 0.69 36.16%
  YoY % 49.15% 16.60% 38.25% 105.62% -23.28% 68.12% -
  Horiz. % 637.68% 427.54% 366.67% 265.22% 128.99% 168.12% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 -
Price 5.2400 4.2500 3.6500 2.6200 1.7100 1.8800 1.4800 -
P/RPS 1.72 1.42 1.36 1.06 0.45 0.57 0.50 22.85%
  YoY % 21.13% 4.41% 28.30% 135.56% -21.05% 14.00% -
  Horiz. % 344.00% 284.00% 272.00% 212.00% 90.00% 114.00% 100.00%
P/EPS 22.82 19.47 15.47 12.28 7.02 7.06 5.92 25.20%
  YoY % 17.21% 25.86% 25.98% 74.93% -0.57% 19.26% -
  Horiz. % 385.47% 328.89% 261.32% 207.43% 118.58% 119.26% 100.00%
EY 4.38 5.14 6.46 8.14 14.24 14.17 16.89 -20.14%
  YoY % -14.79% -20.43% -20.64% -42.84% 0.49% -16.10% -
  Horiz. % 25.93% 30.43% 38.25% 48.19% 84.31% 83.90% 100.00%
DY 1.54 3.18 3.97 4.58 7.60 8.24 6.08 -20.45%
  YoY % -51.57% -19.90% -13.32% -39.74% -7.77% 35.53% -
  Horiz. % 25.33% 52.30% 65.30% 75.33% 125.00% 135.53% 100.00%
P/NAPS 5.24 2.91 2.61 1.98 0.93 1.09 0.91 33.86%
  YoY % 80.07% 11.49% 31.82% 112.90% -14.68% 19.78% -
  Horiz. % 575.82% 319.78% 286.81% 217.58% 102.20% 119.78% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers