Company Description
DiGi.Com Berhad is a Malaysia-based investment holding company. The Company's wholly owned subsidiary, DiGi Telecommunications Sdn. Bhd. (DTSB), is engaged in the establishment, maintenance and provision of telecommunications and related services. Subsidiaries of DTSB include DiGi Services Sdn. Bhd., which is engaged in property holding, renting of premises and other related services, and Djuice.Com Sdn. Bhd., which is dormant. On February 10, 2009, the Company incorporated a wholly owned subsidiary, Pay By Mobile Sdn Bhd.
Company Info
Listing Date 1997-12-18
Market Capital (Capital Size) 3,623,150,000 (Large)
Par Value RM 0.10
Board Main
Sector IPC
Major Industry Telecommunication
Sub Industry Mobile Communication & Network Services
Website http://www.digi.com.my
My Analysis
Forecast P/E now (4.66-0.17)/0.1706 = 26.32 (High)
Target Price 4.09+0.17 = 4.26 (PE 24.0, EPS 0.1706, DPS 0.17)
First Support Price 4.55
Second Support Price 4.2
Risk Rating MODERATE
Research House
AMMB Target Price 4.6 (2012-10-24)
BIMB Target Price 4.5 (2012-10-24)
ECM Target Price 4.14 (2012-10-24)
HwangDBS Target Price 4.7 (2012-10-24)
TA Target Price 4.96 (2012-10-24)
HLG Target Price 5.14 (2012-11-27)
Alliance Target Price 5.05 (2012-12-04)
RHB Target Price 5.4 (2012-12-04)
OSK Target Price 5 (2013-01-03)
Public Target Price 5.59 (2013-01-17)
MIDF Target Price 4.8 (2013-02-05)
CIMB Target Price 5.1 (2013-02-07)
Kenanga Target Price 5.6 (2013-02-07)
Maybank Target Price 4.85 (2013-02-07)
Accounting Ratio
Return on Equity 85.43%
Dividend Yield 3.65%
Operating Profit Margin 22.34%
Net Profit Margin 22.08%
Tax Rate 31.75%
Asset Turnover 1.5847
Net Asset Value Per Share 0.03
Net Tangible Asset per share -0.04
Price/Net Tangible Asset Per Share -116.5
Cash Per Share 0.09
Liquidity Current Ratio 0.5157
Liquidity Quick Ratio 0.4903
Liquidity Cash Ratio 0.2603
Gearing Debt to Equity Ratio 14.3601
Gearing Debt to Asset Ratio 0.9349
Working capital per thousand Ringgit sale -20.7%
Days to sell the inventory 5
Days to collect the receivables 36
Days to pay the payables 191
Technical Analysis
SMA 10 4.9 (Downtrend)
SMA 20 5.041 (Downtrend 11 days)
SMA 50 5.019 (Downtrend)
SMA 100 5.044 (Same)
SMA 200 4.568 (Uptrend)
MACD (26d/12d) -0.075295 ( 0.020585 )
Signal (9) -0.039659 ( 0.008909 )
MACD Histogram 0.035636 (Bearish trend 19 days)
Bolinger Upper Band 5.388
Bolinger Lower Band 4.694
My notes based on 2012 quarter 4 report (number in '000):-
- Lower pbt largely due to higher accelerated depreciation from network modernisation
- Estimate next 4Q eps after 2012 Q4 result announced = 0.1551*1.1 = 0.1706, estimate PE on current price 4.66 = 26.32(DPS 0.17)
- Estimate next 4Q eps after 2012 Q3 result announced = 0.173, estimate highest/lowest PE = 33.23/24.62 (DPS 0.25)
- Estimate next 4Q eps after 2012 Q2 result announced = 0.0412*4*1.05 = 0.173, estimate highest/lowest PE = 30.75/23.93 (DPS 0.24)
- Estimate next 4Q eps after 2012 Q1 result announced = 1226691*0.92/7775000 = 0.1452, estimate highest/lowest PE = 29.55/24.59 (DPS 0.25)
- Estimate next 4Q eps after 2011 Q4 result announced = 1411431*0.88/7775000 = 0.1598, estimate highest/lowest PE = 26.03/23.4 (DPS 0.16)
- Estimate next 4Q eps after 2011 Q3 result announced = 0.42*4*1.05 = 1.764, estimate highest/lowest PE = 19.23/18.66 (DPS 1.48)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.4262*4*1.05 = 1.79, estimate highest/lowest PE = 17.8/15.02 (DPS 1.72)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.4262*4 = 1.7048, estimate highest/lowest PE = 16.6/15.31 (DPS 1.72)
- Estimate next 4Q eps after 2010 Q4 result announced = 1.5151*1.1 = 1.6666, estimate highest/lowest PE = 17.42/14.85 (DPS 1.63)
- Estimate next 4Q eps after 2010 Q3 result announced = 1.4051*1.1 = 1.5456, estimate highest/lowest PE = 15.11/12.46 (DPS 1.74)
- Estimate next 4Q eps after 2010 Q2 result announced = 1.3254*1.1 = 1.4579(10% grow from 1.3254), estimate highest/lowest PE = 15.85/13.04 (DPS 1.99)
- Estimate next 4Q eps after 2010 Q1 result announced = 1.3254(3% grow from 1.2868), estimate highest/lowest PE = 16.27/15.01 (DPS 2.13)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.317*4 = 1.268, estimate highest/lowest PE = 17.21/15.82 (DPS 1.78)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.3139*4 = 1.2556, estimate highest/lowest PE = 16.27/15.47 (DPS 1.77)
- Estimate next 4Q eps after 2009 Q2 result announced = 0.3016*4 = 1.2064, estimate highest/lowest PE = 17.12/16.21 (DPS 1.75)
- Estimate next 4Q eps after 2009 Q1 result announced = 0.3543*4 = 1.4172, estimate highest/lowest PE = 15.51/14.1 (DPS 1.62)
DIGI latest news (English)
DIGI latest news (Chinese)
Financial Quarter Summary Open in New Window
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset c_asset liab c_liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d
2013-02-06 2012 4 N/A N/A 0.025 17.40% 85.43% 1629265 6360913 359725 1590949 245523 1205715 0.0316 0.1551 4013918 1404241 3752597 2722920 - 261321 2269986 653475 2005825 1098170 1616511 389314 708856 7775000 7775000 36231500 2012-12-31 22.34% 22.08% 31.75% 1.5847 30.0498 0.03 -0.04 -116.5 0.09 0.5157 0.4903 0.2603 14.3601 0.9349 -20.7% 5 36 191
2012-10-23 2012 3 5.56 4.51 0.12 22.34% 68.03% 1582518 4731648 406094 1231224 315370 960192 0.0406 0.1235 4707928 1992390 3759130 2775733 - 948798 1838044 410329 1072825 1098170 1427715 354890 1453060 7775000 7775000 42607000 2012-09-30 25.78% 25.66% 22.34% 1.3333 - 0.12 0.04 137.0 0.19 0.7178 0.7076 0.5235 3.962 0.7985 -12.5% 2 30 191
2012-07-23 2012 2 5.57 4.39 0.059 22.97% 45.69% 1579721 3149130 419336 825130 324187 644822 0.0417 0.0829 4928610 2055663 3836457 2768569 - 1092153 1305908 273332 614100 1098170 1032576 418476 1516646 7775000 7775000 34365500 2012-06-30 26.61% 26.54% 22.69% 1.2609 - 0.14 0.05 88.4 0.2 0.7425 0.7205 0.5478 3.5127 0.7784 -11.5% 5 28 188
2012-04-25 2012 1 4.54 3.82 0.059 22.72% 22.72% 1569409 1569409 405794 405794 320635 320635 0.0412 0.0412 5066250 2038531 3839559 2704509 - 1226691 683469 108435 155375 1098170 575034 419659 1517829 7775000 7775000 30789000 2012-03-31 25.92% 25.86% 20.99% 1.2046 - 0.16 0.07 56.57 0.2 0.7538 0.7294 0.5612 3.13 0.7579 -10.9% 5 27 191
2012-01-19 2011 4 4.32 3.9 0.065 29.28% 93.15% 1545423 5963954 389320 1560262 394225 1254384 0.0507 0.1613 4863346 1622832 3451915 2593257 - 1411431 2367386 573938 1545862 850584 1793448 247586 1098170 7775000 7775000 30167000 2011-12-31 25.26% 25.19% - 1.2263 24.0493 0.18 0.09 43.11 0.14 0.6258 0.5996 0.4235 2.4457 0.7098 -16.3% 6 28 199
2011-10-24 2011 3 35.4 3.44 0.37 21.72% 63.88% 1519970 4418531 398506 1170942 292445 860159 0.3761 1.1063 4721347 1450716 3416466 2600711 - 1304881 1671147 276398 1258187 850584 1394749 136562 987146 777500 777500 24553450 2011-09-30 26.46% 26.22% 26.61% 1.2387 - 1.68 0.71 44.48 1.27 0.5578 0.5428 0.3796 2.6182 0.7236 -19.7% 3 26 187
2011-07-20 2011 2 33.58 28.6 0.3 17.55% 42.16% 1467998 2898561 325283 772436 236318 567714 0.3039 0.7302 4930746 1494672 3685060 2982268 - 1245686 977476 137446 674937 850584 840030 165093 1015677 777500 777500 23200600 2011-06-30 23.71% 22.16% 27.35% 1.1519 - 1.6 0.61 48.92 1.31 0.5012 0.4867 0.3406 2.9583 0.7474 -26.2% 4 28 183
2011-04-29 2011 1 30.02 27.82 0.43 24.61% 24.61% 1430563 1430563 447153 447153 331396 331396 0.4262 0.4262 5139027 1452848 3795334 2445377 - 1343693 561245 74156 337469 850584 487089 149620 1000204 777500 777500 22609700 2011-03-31 31.93% 31.26% 25.89% 1.0793 - 1.73 0.69 42.14 1.29 0.5941 0.5766 0.409 2.8246 0.7385 -17.9% 4 27 203
2011-01-28 2010 4 30.66 24.92 0.43 21.82% 77.43% 1429662 5406457 450309 1597248 332026 1178004 0.4270 1.5151 5136633 1330782 3790011 2271589 - 1346622 2308776 610840 1277537 430185 1697936 420399 850584 777500 777500 19670750 2010-12-31 32.18% 31.50% 26.27% 1.0525 16.6984 1.73 0.64 39.53 1.09 0.5858 0.5669 0.3744 2.8145 0.7378 -17.4% 4 30 211
2010-10-26 2010 3 25.9 23.88 0.5 19.02% 55.60% 1351341 3976795 390444 1146939 289314 845978 0.3721 1.0881 5004881 1315328 3601535 2200623 - 1403346 1711062 388397 864100 430185 1322665 458565 888750 777500 777500 19173150 2010-09-30 29.39% 28.89% 25.90% 1.0439 - 1.8 0.69 35.74 1.14 0.5977 0.5855 0.4039 2.5664 0.7196 -16.9% 3 28 191
2010-07-20 2010 2 25.1 21.0 0.35 18.30% 36.59% 1335096 2625454 377993 756495 278408 556664 0.3581 0.7160 4877824 1185537 3491667 2080971 - 1386157 1051754 209563 591975 430185 842191 250216 680401 777500 777500 18395650 2010-06-30 28.89% 28.31% 26.35% 1.048 - 1.78 0.64 36.97 0.89 0.5697 0.5406 0.3321 2.519 0.7158 -17.5% 6 31 183
2010-05-04 2010 1 23.7 22.02 0.35 18.29% 18.29% 1290358 1290358 378502 378502 278256 278256 0.3579 0.3579 4892324 1140418 3512450 2097078 - 1379874 553366 81194 219850 430185 472172 252322 682507 777500 777500 17633700 2010-03-31 29.85% 29.33% 26.48% 1.0182 - 1.77 0.59 38.44 0.89 0.5438 0.5277 0.3305 2.5455 0.718 -19.2% 3 30 182
2010-02-03 2009 4 23.6 21.84 0.54 12.99% 52.73% 1247612 4909565 336875 1366455 246480 1000471 0.3170 1.2868 4732444 874096 3210976 2025786 - 1521468 1655180 703586 852686 331277 951594 98908 430185 777500 777500 17182750 2009-12-31 27.61% 27.00% 26.83% 1.0374 17.1747 1.96 0.73 30.27 0.57 0.4315 0.425 0.2175 2.1104 0.6785 -23.5% 1 31 177
2009-10-28 2009 3 22.46 21.18 0.75 12.87% 39.74% 1238766 3661953 333181 1029580 244085 753991 0.3139 0.9698 4859958 1042427 3001845 1822144 - 1858113 1085371 479693 319261 331277 605678 286417 617694 777500 777500 16716250 2009-09-30 27.45% 26.90% 26.74% 1.0069 - 2.39 1.13 19.03 0.81 0.5721 0.5638 0.3447 1.6155 0.6177 -15.9% 2 30 165
2009-07-22 2009 2 22.5 20.9 0.49 12.36% 26.88% 1204832 2423187 323940 696399 234467 509906 0.3016 0.6558 4708113 908035 2713110 1836037 - 1995003 580497 275400 238286 331277 305097 66811 398088 777500 777500 17260500 2009-06-30 27.44% 26.89% 27.62% 1.036 - 2.57 1.27 17.48 0.53 0.4946 0.484 0.2225 1.36 0.5763 -19.0% 2 36 168
2009-04-30 2009 1 23.8 21.3 - 14.52% 14.52% 1218355 1218355 372459 372459 275439 275439 0.3543 0.3543 4977652 1120947 2805041 1831002 - 2172611 130965 142269 273789 331277 11304 262485 593762 777500 777500 17338250 2009-03-31 31.05% 30.57% 26.05% 0.9776 - 2.79 1.51 14.77 0.78 0.6122 0.5998 0.3299 1.2911 0.5635 -14.6% 2 37 169
2009-02-06 2008 4 23.2 20.8 0.53 17.89% 72.30% 1231685 4814475 381817 1546896 282241 1140715 0.3630 1.4854 4655852 779441 2758680 2267123 - 1897172 2030584 873737 1402714 577144 1156847 245867 331277 777500 767958 16327500 2008-12-31 30.84% 31.00% 26.08% 1.0341 14.1377 2.47 1.18 17.8 0.44 0.3438 0.3363 0.1507 1.4541 0.5925 -30.9% 2 32 196
2008-10-24 2008 3 22.1 18.2 0.78 17.11% 54.41% 1222620 3582790 365463 1165079 269942 858474 0.3472 1.1041 4526417 884905 2305066 1815287 - 2221351 1411863 482430 994242 577144 929433 64809 512335 777500 777500 17260500 2008-09-30 29.70% 29.89% 26.14% 1.0515 - 2.86 1.66 13.37 0.66 0.4875 0.4805 0.2822 1.0377 0.5092 -19.5% 1 28 174
2008-07-22 2008 2 25.5 21.7 0.57 18.91% 37.30% 1193716 2360170 403970 799616 298392 588532 0.3892 0.7761 4667293 1061804 2272705 1791161 - 2394588 971174 292466 551067 577144 678708 127641 704785 766621 758310 18092255 2008-06-30 33.48% 33.84% 26.14% 0.9964 - 3.16 1.96 12.04 0.92 0.5928 0.5897 0.3935 0.9491 0.4869 -15.7% 1 28 165
2008-04-29 2008 1 27.0 23.0 - 18.39% 18.39% 1166454 1166454 395646 395646 290140 290140 0.3869 0.3869 4150291 1252852 2282506 1705052 - 1867785 426213 119673 N/A 577144 306540 306540 883684 750000 750000 18150000 2008-03-31 33.65% 33.92% 26.67% 1.0877 - 2.49 2.2 11.0 1.18 0.7348 0.7314 0.5183 1.222 0.55 -10.0% 1 29 162
2008-02-05 2007 4 25.25 21.0 0.5925 16.72% 60.64% 1176670 4362635 386598 1445314 292996 1062595 0.3907 1.4168 3877491 937426 2299846 1726055 - 1577645 1589575 644629 1237351 869549 944946 292405 577144 750000 750000 18750000 2007-12-31 32.57% 32.86% 24.21% 1.1251 17.6455 2.1 1.77 14.12 0.77 0.5431 0.5381 0.3344 1.4578 0.5931 -18.1% 1 29 175
2007-10-19 2007 3 27.5 22.3 1.0 15.59% 43.93% 1113425 3185965 375169 1059016 273279 769899 0.3644 1.0265 4033603 1208738 2201454 1608013 - 1832149 1083280 332303 689851 869549 750977 61126 930675 750000 750000 16125000 2007-09-30 33.21% 33.70% 27.16% 1.0295 - 2.44 2.15 10.0 1.24 0.7517 0.7458 0.5788 1.2016 0.5458 -9.6% 1 24 174
2007-07-20 2007 2 N/A N/A 0.685 14.28% 28.32% 1057668 2072540 344518 683547 250318 496320 0.3338 0.6618 4102185 1278908 2168277 1592895 - 1933908 637703 183457 314813 869549 454246 139433 1008982 750000 750000 17250000 2007-06-30 32.09% 32.57% 27.34% 0.9654 - 2.58 2.27 10.13 1.35 0.8029 0.7982 0.6334 1.1212 0.5286 -7.9% 1 24 167
2007-05-03 2007 1 N/A N/A - 14.04% 14.04% 1014872 1014872 339029 339029 246002 246002 0.3280 0.3280 4106910 1219244 2108507 1432458 - 1998403 162313 93964 N/A 869549 68349 68349 937898 750000 750000 14025000 2007-03-31 33.15% 33.41% 27.44% 0.9268 - 2.66 2.34 7.99 1.25 0.8512 0.8476 0.6547 1.0551 0.5134 -5.6% 1 26 168
2007-02-14 2006 4 N/A N/A 0.575 N/A N/A 966769 3652536 293955 1087139 239555 805653 0.3194 1.0742 4123031 1175581 2370630 1685525 - 1752401 1699022 711035 1301400 1182962 987987 313413 869549 750000 750000 11400000 2006-12-31 30.13% 30.41% 18.51% 0.8859 14.15 2.34 2.0 7.6 1.16 0.6975 0.6926 0.5159 1.3528 0.575 -14.0% 1 30 217
2006-10-20 2006 3 N/A N/A - N/A N/A 920772 2685767 255304 793184 180827 566098 0.2411 0.7548 4225447 1385320 2262601 1572628 - 1962846 1235670 428463 851400 1182962 807207 44193 1138769 750000 750000 9375000 2006-09-30 27.07% 27.73% 29.17% 0.6356 - 2.62 2.49 5.02 1.52 0.8809 0.8756 0.7241 1.1527 0.5355 -7.0% 2 32 263
2006-07-12 2006 2 N/A N/A 0.535 N/A N/A 903690 1764995 280610 537880 200604 385271 0.2675 0.5137 4121329 1324692 2050410 1382784 - 2070919 707627 224142 562500 1182962 483485 79015 1103947 750000 750000 8175000 2006-06-30 30.36% 31.05% 28.51% 0.4283 - 2.76 2.62 4.16 1.47 0.958 0.9504 0.7984 0.9901 0.4975 -3.3% - 43 N/A
2006-05-03 2006 1 N/A N/A 0.75 N/A N/A 861305 861305 257270 257270 184667 184667 0.2462 0.2462 4453391 1639096 2020576 1342979 - 2432815 346494 116546 N/A 1182962 229948 229948 1412910 750000 750000 6337500 2006-03-31 29.26% 29.87% 28.22% 0.1934 - 3.24 3.1 2.73 1.88 1.2205 1.2127 1.0521 0.8306 0.4537 34.4% - 91 N/A
Financial Quarter Balance Sheet Open in New Window
year qrt Deferred expenditures (A-0) Intangible assets (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Available-for-sale financial assets (A-1) Cash and cash equivalents (A-1) Current tax assets (A-1) Derivative financial assets (A-1) Inventories (A-1) Trade receivables (A-1) Deferred tax liabilities (L-0) Finance lease liabilities (L-0) Loans & borrowings (L-0) Provisions (L-0) Current tax liabilities (L-1) Deferred income (L-1) Derivative financial liabilities (L-1) Loans & borrowings (L-1) Provisions (L-1) Trade and other payables (L-1)
2012 4 - 601860 - 2007817 - 708856 4848 - 69289 621248 115299 - 894276 20102 - 405236 151 185873 40450 2091210
2012 3 - 626879 - 2088659 - 1453060 - - 28170 511160 64461 - 899512 19424 118735 472999 634 183501 38411 1961453
2012 2 - 665422 - 2207525 - 1516646 - 1041 60887 477089 120887 - 928156 18845 198416 426628 - 153181 44040 1946304
2012 1 - 694437 - 2333282 - 1517829 - 837 65931 453934 187843 - 928754 18453 121312 409303 - 150914 48656 1974324
2011 4 - 731881 - 2508633 - 1098170 - - 67797 456865 262341 - 578031 18286 18325 410977 17 149978 46036 1967924
2011 3 - 755790 - 2514841 - 987146 - - 39010 424560 241448 - 556875 17432 248131 422112 - 169804 45693 1714971
2011 2 - 770607 - 2665467 - 1015677 - - 43222 435773 307223 - 378292 17277 221436 357349 67 699678 41861 1661877
2011 1 - 809492 - 2876687 - 1000204 - - 42877 409767 399713 - 933086 17158 113489 339275 293 149669 41022 1801629
2010 4 - 845957 - 2959894 - 850584 - - 43099 437099 424491 53894 1022969 17068 46462 343187 1345 - 42217 1838378
2010 3 - 870548 - 2819005 - 888750 - - 26860 399718 361604 - 1022726 16582 199985 306136 1233 - 53957 1639312
2010 2 - 888918 - 2803369 10628 680401 - 171 60579 433758 371783 - 1022484 16429 178948 272766 - - 71983 1557274
2010 1 - 920960 - 2830946 10570 682507 - - 33872 413469 376889 - 1022244 16239 137458 266902 1932 100000 70641 1520145
2009 4 - 950174 - 2908174 10514 430185 - - 13061 420336 391463 - 772010 21717 102966 272986 140 149829 71057 1428808
2009 3 - 980912 12109 2824510 10456 617694 - - 15073 399204 387011 - 771779 20911 86733 254094 - 100000 64501 1316816
2009 2 - 1010360 12165 2777553 10394 398088 - - 19374 480179 384940 - 471726 20407 89671 234216 1353 100000 66534 1344263
2009 1 - 998805 12221 2845679 10299 593762 - - 22738 494148 382147 - 571508 20384 98626 259989 751 100000 86317 1285319
2008 4 - 994019 12277 2870115 10304 331277 - - 17053 420807 371526 - 100000 20031 103712 265923 - 297821 106027 1493640
2008 3 - 931389 12332 2697791 - 512335 - - 12590 359980 370314 - 100000 19465 136407 311004 - 100000 47638 1220238
2008 2 - 910566 12389 2682534 - 704785 - - 5483 351536 362441 - 100000 19103 218639 243186 - 100000 64962 1164374
2008 1 - 215657 12444 2669338 - 883684 - - 5754 363414 358771 - 200000 18683 177768 236508 - 100000 83585 1107191
2007 4 - 251010 12500 2676555 - 577144 - - 8659 351623 355521 - 200000 18270 116218 227001 - 100000 102731 1180105
2007 3 - 216405 12554 2595906 - 930675 - - 9504 268559 379056 - 200000 14385 124558 267628 - 100000 41930 1073897
2007 2 - 228048 12609 2582620 - 1008982 - - 7522 262404 361309 - 200000 14073 177438 256277 - 100000 57318 1001862
2007 1 - 239749 12662 2635255 - 937898 - - 5089 276257 362282 - 300000 13767 142250 245307 - - 65620 979281
2006 4 - 254487 12717 2680246 - 869549 - - 8189 297843 371707 - 300000 13398 69809 244769 - - 75619 1295328
2006 3 483 97421 12772 2729451 - 1138769 - - 8395 238156 379523 - 300000 10450 160310 273344 - - 38424 1100550
2006 2 498 103985 12828 2679326 - 1103947 - - 10493 210252 357529 - 300000 10097 159642 256880 - - 39813 926449
2006 1 513 110138 12884 2690760 - 1412910 - - 10438 215748 367609 - 300000 9988 72637 220643 - - 70465 979234
Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Finance/interest income Depreciation & amortisation
2012 4 1629265 114202 14149 1974 906388 9850 360827
2012 3 1582518 90724 14194 5330 872964 12265 306861
2012 2 1579721 95149 14101 9870 837137 13002 332019
2012 1 1569409 85159 9361 5646 838147 8379 330132
2011 4 1545423 4905 10406 5932 823797 9428 337260
2011 3 1519970 106061 9662 4049 815740 5969 306080
2011 2 1467998 88965 30594 1544 794595 7785 323767
2011 1 1430563 115757 15463 12865 786212 5862 200462
2010 4 1429662 118283 15701 23180 799450 5925 193307
2010 3 1351341 101130 12865 1580 759080 6160 196692
2010 2 1335096 99585 12941 5951 762633 5217 192697
2010 1 1290358 100246 10158 1875 716412 3506 190667
2009 4 1247612 90395 11255 605 716987 3679 186779
2009 3 1238766 89096 10129 878 711265 3227 188296
2009 2 1204832 89473 9363 1687 685036 2736 190916
2009 1 1218355 97020 9843 6296 681186 3967 165130
2008 4 1231685 99576 3064 3052 698448 5016 156424
2008 3 1222620 95521 2372 6872 707780 4691 158568
2008 2 1193716 105578 3003 1720 638201 7338 157600
2008 1 1166454 105506 3922 4859 615426 7075 163394
2007 4 1176670 93602 4082 6922 598863 7452 201501
2007 3 1113425 101890 3871 1910 589115 9311 156491
2007 2 1057668 94200 3876 1379 557200 8978 162431
2007 1 1014872 93027 3397 2398 520084 6040 160800
2006 4 966769 54400 4461 8491 499472 7115 184487
2006 3 920772 74477 3874 448 501924 9955 170073
2006 2 903690 80006 3763 2289 496381 10012 135237
2006 1 861305 72603 3747 2251 473528 9003 138014
Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables
CURRENT
● CHANGES IN SHAREHOLDING
● ANNUAL REPORTS
HISTORICAL
● CHANGES IN SHAREHOLDING
ARCHIVES
● CHANGES IN SHAREHOLDING
No comments:
Post a Comment