[DAIBOCI] YoY TTM Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 388,647 371,158 344,953 344,505 310,300 278,752 284,229 5.35% YoY % 4.71% 7.60% 0.13% 11.02% 11.32% -1.93% - Horiz. % 136.74% 130.58% 121.36% 121.21% 109.17% 98.07% 100.00%
PBT 35,742 29,950 35,728 31,048 36,374 33,921 25,277 5.94% YoY % 19.34% -16.17% 15.07% -14.64% 7.23% 34.20% - Horiz. % 141.40% 118.49% 141.35% 122.83% 143.90% 134.20% 100.00%
Tax -8,665 -5,432 -9,007 -7,312 -8,912 -8,901 -4,521 11.44% YoY % -59.52% 39.69% -23.18% 17.95% -0.12% -96.88% - Horiz. % 191.66% 120.15% 199.23% 161.73% 197.12% 196.88% 100.00%
NP 27,077 24,518 26,721 23,736 27,462 25,020 20,756 4.53% YoY % 10.44% -8.24% 12.58% -13.57% 9.76% 20.54% - Horiz. % 130.45% 118.12% 128.74% 114.36% 132.31% 120.54% 100.00%
NP to SH 25,958 24,518 26,721 23,736 27,462 24,641 20,075 4.37% YoY % 5.87% -8.24% 12.58% -13.57% 11.45% 22.74% - Horiz. % 129.31% 122.13% 133.11% 118.24% 136.80% 122.74% 100.00%
Tax Rate 24.24 % 18.14 % 25.21 % 23.55 % 24.50 % 26.24 % 17.89 % 5.19% YoY % 33.63% -28.04% 7.05% -3.88% -6.63% 46.67% - Horiz. % 135.49% 101.40% 140.92% 131.64% 136.95% 146.67% 100.00%
Total Cost 361,570 346,640 318,232 320,769 282,838 253,732 263,473 5.41% YoY % 4.31% 8.93% -0.79% 13.41% 11.47% -3.70% - Horiz. % 137.23% 131.57% 120.78% 121.75% 107.35% 96.30% 100.00%
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20% YoY % 4.80% -56.17% 283.36% -0.29% -24.74% 106.56% - Horiz. % 272.97% 260.46% 594.23% 155.01% 155.46% 206.56% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 14,901 14,766 16,037 14,775 17,036 15,098 10,052 6.77% YoY % 0.91% -7.93% 8.55% -13.27% 12.84% 50.19% - Horiz. % 148.23% 146.89% 159.54% 146.98% 169.47% 150.19% 100.00%
Div Payout % 57.41 % 60.23 % 60.02 % 62.25 % 62.04 % 61.27 % 50.08 % 2.30% YoY % -4.68% 0.35% -3.58% 0.34% 1.26% 22.34% - Horiz. % 114.64% 120.27% 119.85% 124.30% 123.88% 122.34% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20% YoY % 4.80% -56.17% 283.36% -0.29% -24.74% 106.56% - Horiz. % 272.97% 260.46% 594.23% 155.01% 155.46% 206.56% 100.00%
NOSH 327,315 272,158 273,360 113,378 113,707 113,600 73,143 28.34% YoY % 20.27% -0.44% 141.11% -0.29% 0.09% 55.31% - Horiz. % 447.50% 372.09% 373.73% 155.01% 155.46% 155.31% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.97 % 6.61 % 7.75 % 6.89 % 8.85 % 8.98 % 7.30 % -0.77% YoY % 5.45% -14.71% 12.48% -22.15% -1.45% 23.01% - Horiz. % 95.48% 90.55% 106.16% 94.38% 121.23% 123.01% 100.00%
ROE 13.00 % 12.87 % 6.15 % 20.94 % 24.15 % 16.31 % 27.45 % -11.70% YoY % 1.01% 109.27% -70.63% -13.29% 48.07% -40.58% - Horiz. % 47.36% 46.89% 22.40% 76.28% 87.98% 59.42% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 118.74 136.38 126.19 303.85 272.89 245.38 388.59 -17.92% YoY % -12.93% 8.08% -58.47% 11.35% 11.21% -36.85% - Horiz. % 30.56% 35.10% 32.47% 78.19% 70.23% 63.15% 100.00%
EPS 7.93 9.01 9.77 20.94 24.15 21.69 27.45 -18.68% YoY % -11.99% -7.78% -53.34% -13.29% 11.34% -20.98% - Horiz. % 28.89% 32.82% 35.59% 76.28% 87.98% 79.02% 100.00%
DPS 4.55 5.42 5.87 13.00 15.00 13.29 13.74 -16.81% YoY % -16.05% -7.67% -54.85% -13.33% 12.87% -3.28% - Horiz. % 33.11% 39.45% 42.72% 94.61% 109.17% 96.72% 100.00%
NAPS 0.6100 0.7000 1.5900 1.0000 1.0000 1.3300 1.0000 -7.90% YoY % -12.86% -55.97% 59.00% 0.00% -24.81% 33.00% - Horiz. % 61.00% 70.00% 159.00% 100.00% 100.00% 133.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 118.53 113.19 105.20 105.06 94.63 85.01 86.68 5.35% YoY % 4.72% 7.60% 0.13% 11.02% 11.32% -1.93% - Horiz. % 136.74% 130.58% 121.37% 121.20% 109.17% 98.07% 100.00%
EPS 7.92 7.48 8.15 7.24 8.38 7.51 6.12 4.39% YoY % 5.88% -8.22% 12.57% -13.60% 11.58% 22.71% - Horiz. % 129.41% 122.22% 133.17% 118.30% 136.93% 122.71% 100.00%
DPS 4.54 4.50 4.89 4.51 5.20 4.60 3.07 6.73% YoY % 0.89% -7.98% 8.43% -13.27% 13.04% 49.84% - Horiz. % 147.88% 146.58% 159.28% 146.91% 169.38% 149.84% 100.00%
NAPS 0.6089 0.5810 1.3255 0.3458 0.3468 0.4608 0.2231 18.20% YoY % 4.80% -56.17% 283.31% -0.29% -24.74% 106.54% - Horiz. % 272.93% 260.42% 594.13% 155.00% 155.45% 206.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2900 2.2300 5.4900 4.2600 4.1500 2.5500 1.7700 -
P/RPS 1.93 1.64 4.35 1.40 1.52 1.04 0.46 26.97% YoY % 17.68% -62.30% 210.71% -7.89% 46.15% 126.09% - Horiz. % 419.57% 356.52% 945.65% 304.35% 330.43% 226.09% 100.00%
P/EPS 28.88 24.75 56.16 20.35 17.18 11.76 6.45 28.35% YoY % 16.69% -55.93% 175.97% 18.45% 46.09% 82.33% - Horiz. % 447.75% 383.72% 870.70% 315.50% 266.36% 182.33% 100.00%
EY 3.46 4.04 1.78 4.91 5.82 8.51 15.51 -22.10% YoY % -14.36% 126.97% -63.75% -15.64% -31.61% -45.13% - Horiz. % 22.31% 26.05% 11.48% 31.66% 37.52% 54.87% 100.00%
DY 1.99 2.43 1.07 3.05 3.61 5.21 7.76 -20.28% YoY % -18.11% 127.10% -64.92% -15.51% -30.71% -32.86% - Horiz. % 25.64% 31.31% 13.79% 39.30% 46.52% 67.14% 100.00%
P/NAPS 3.75 3.19 3.45 4.26 4.15 1.92 1.77 13.32% YoY % 17.55% -7.54% -19.01% 2.65% 116.15% 8.47% - Horiz. % 211.86% 180.23% 194.92% 240.68% 234.46% 108.47% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 -
Price 2.3200 2.3500 2.2200 4.6300 4.3000 2.5200 1.9700 -
P/RPS 1.95 1.72 1.76 1.52 1.58 1.03 0.51 25.02% YoY % 13.37% -2.27% 15.79% -3.80% 53.40% 101.96% - Horiz. % 382.35% 337.25% 345.10% 298.04% 309.80% 201.96% 100.00%
P/EPS 29.25 26.09 22.71 22.12 17.80 11.62 7.18 26.35% YoY % 12.11% 14.88% 2.67% 24.27% 53.18% 61.84% - Horiz. % 407.38% 363.37% 316.30% 308.08% 247.91% 161.84% 100.00%
EY 3.42 3.83 4.40 4.52 5.62 8.61 13.93 -20.85% YoY % -10.70% -12.95% -2.65% -19.57% -34.73% -38.19% - Horiz. % 24.55% 27.49% 31.59% 32.45% 40.34% 61.81% 100.00%
DY 1.96 2.31 2.64 2.81 3.49 5.27 6.98 -19.06% YoY % -15.15% -12.50% -6.05% -19.48% -33.78% -24.50% - Horiz. % 28.08% 33.09% 37.82% 40.26% 50.00% 75.50% 100.00%
P/NAPS 3.80 3.36 1.40 4.63 4.30 1.89 1.97 11.56% YoY % 13.10% 140.00% -69.76% 7.67% 127.51% -4.06% - Horiz. % 192.89% 170.56% 71.07% 235.03% 218.27% 95.94% 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
Qtrly Rpt Notes to the Accts Q4 2014.pdf 
