Highlights

[DAIBOCI] QoQ Quarter Result on 2015-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 22-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -2.50%    YoY -     11.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 94,066 97,033 89,699 83,113 86,010 89,673 86,157 6.01%
  QoQ % -3.06% 8.18% 7.92% -3.37% -4.08% 4.08% -
  Horiz. % 109.18% 112.62% 104.11% 96.47% 99.83% 104.08% 100.00%
PBT 7,181 7,428 8,073 8,900 9,136 9,543 8,149 -8.06%
  QoQ % -3.33% -7.99% -9.29% -2.58% -4.26% 17.11% -
  Horiz. % 88.12% 91.15% 99.07% 109.22% 112.11% 117.11% 100.00%
Tax -1,178 -1,352 -1,565 -2,312 -2,379 -2,354 -1,962 -28.76%
  QoQ % 12.87% 13.61% 32.31% 2.82% -1.06% -19.98% -
  Horiz. % 60.04% 68.91% 79.77% 117.84% 121.25% 119.98% 100.00%
NP 6,003 6,076 6,508 6,588 6,757 7,189 6,187 -1.99%
  QoQ % -1.20% -6.64% -1.21% -2.50% -6.01% 16.20% -
  Horiz. % 97.03% 98.21% 105.19% 106.48% 109.21% 116.20% 100.00%
NP to SH 6,003 6,076 6,508 6,588 6,757 7,189 6,187 -1.99%
  QoQ % -1.20% -6.64% -1.21% -2.50% -6.01% 16.20% -
  Horiz. % 97.03% 98.21% 105.19% 106.48% 109.21% 116.20% 100.00%
Tax Rate 16.40 % 18.20 % 19.39 % 25.98 % 26.04 % 24.67 % 24.08 % -22.54%
  QoQ % -9.89% -6.14% -25.37% -0.23% 5.55% 2.45% -
  Horiz. % 68.11% 75.58% 80.52% 107.89% 108.14% 102.45% 100.00%
Total Cost 88,063 90,957 83,191 76,525 79,253 82,484 79,970 6.62%
  QoQ % -3.18% 9.34% 8.71% -3.44% -3.92% 3.14% -
  Horiz. % 110.12% 113.74% 104.03% 95.69% 99.10% 103.14% 100.00%
Net Worth 184,707 185,277 183,208 434,643 176,861 174,898 171,419 5.09%
  QoQ % -0.31% 1.13% -57.85% 145.75% 1.12% 2.03% -
  Horiz. % 107.75% 108.08% 106.88% 253.56% 103.17% 102.03% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,585 3,623 3,964 3,553 3,968 4,542 3,973 -6.60%
  QoQ % -1.06% -8.60% 11.57% -10.44% -12.65% 14.33% -
  Horiz. % 90.24% 91.20% 99.79% 89.44% 99.87% 114.33% 100.00%
Div Payout % 59.73 % 59.64 % 60.92 % 53.94 % 58.72 % 63.19 % 64.22 % -4.70%
  QoQ % 0.15% -2.10% 12.94% -8.14% -7.07% -1.60% -
  Horiz. % 93.01% 92.87% 94.86% 83.99% 91.44% 98.40% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 184,707 185,277 183,208 434,643 176,861 174,898 171,419 5.09%
  QoQ % -0.31% 1.13% -57.85% 145.75% 1.12% 2.03% -
  Horiz. % 107.75% 108.08% 106.88% 253.56% 103.17% 102.03% 100.00%
NOSH 271,628 272,466 273,445 273,360 113,372 113,570 113,522 78.61%
  QoQ % -0.31% -0.36% 0.03% 141.12% -0.17% 0.04% -
  Horiz. % 239.27% 240.01% 240.87% 240.80% 99.87% 100.04% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.38 % 6.26 % 7.26 % 7.93 % 7.86 % 8.02 % 7.18 % -7.55%
  QoQ % 1.92% -13.77% -8.45% 0.89% -2.00% 11.70% -
  Horiz. % 88.86% 87.19% 101.11% 110.45% 109.47% 111.70% 100.00%
ROE 3.25 % 3.28 % 3.55 % 1.52 % 3.82 % 4.11 % 3.61 % -6.75%
  QoQ % -0.91% -7.61% 133.55% -60.21% -7.06% 13.85% -
  Horiz. % 90.03% 90.86% 98.34% 42.11% 105.82% 113.85% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.63 35.61 32.80 30.40 75.86 78.96 75.89 -40.64%
  QoQ % -2.75% 8.57% 7.89% -59.93% -3.93% 4.05% -
  Horiz. % 45.63% 46.92% 43.22% 40.06% 99.96% 104.05% 100.00%
EPS 2.21 2.23 2.38 2.41 5.96 6.33 5.45 -45.12%
  QoQ % -0.90% -6.30% -1.24% -59.56% -5.85% 16.15% -
  Horiz. % 40.55% 40.92% 43.67% 44.22% 109.36% 116.15% 100.00%
DPS 1.32 1.33 1.45 1.30 3.50 4.00 3.50 -47.71%
  QoQ % -0.75% -8.28% 11.54% -62.86% -12.50% 14.29% -
  Horiz. % 37.71% 38.00% 41.43% 37.14% 100.00% 114.29% 100.00%
NAPS 0.6800 0.6800 0.6700 1.5900 1.5600 1.5400 1.5100 -41.16%
  QoQ % 0.00% 1.49% -57.86% 1.92% 1.30% 1.99% -
  Horiz. % 45.03% 45.03% 44.37% 105.30% 103.31% 101.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.69 29.59 27.36 25.35 26.23 27.35 26.28 6.01%
  QoQ % -3.04% 8.15% 7.93% -3.35% -4.10% 4.07% -
  Horiz. % 109.17% 112.60% 104.11% 96.46% 99.81% 104.07% 100.00%
EPS 1.83 1.85 1.98 2.01 2.06 2.19 1.89 -2.12%
  QoQ % -1.08% -6.57% -1.49% -2.43% -5.94% 15.87% -
  Horiz. % 96.83% 97.88% 104.76% 106.35% 108.99% 115.87% 100.00%
DPS 1.09 1.11 1.21 1.08 1.21 1.39 1.21 -6.71%
  QoQ % -1.80% -8.26% 12.04% -10.74% -12.95% 14.88% -
  Horiz. % 90.08% 91.74% 100.00% 89.26% 100.00% 114.88% 100.00%
NAPS 0.5633 0.5650 0.5587 1.3255 0.5394 0.5334 0.5228 5.09%
  QoQ % -0.30% 1.13% -57.85% 145.74% 1.12% 2.03% -
  Horiz. % 107.75% 108.07% 106.87% 253.54% 103.18% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.2200 2.1100 2.1700 5.4900 4.4000 4.3000 4.4500 -
P/RPS 6.41 5.92 6.62 18.06 5.80 5.45 5.86 6.15%
  QoQ % 8.28% -10.57% -63.34% 211.38% 6.42% -7.00% -
  Horiz. % 109.39% 101.02% 112.97% 308.19% 98.98% 93.00% 100.00%
P/EPS 100.45 94.62 91.18 227.80 73.83 67.93 81.65 14.77%
  QoQ % 6.16% 3.77% -59.97% 208.55% 8.69% -16.80% -
  Horiz. % 123.03% 115.88% 111.67% 279.00% 90.42% 83.20% 100.00%
EY 1.00 1.06 1.10 0.44 1.35 1.47 1.22 -12.38%
  QoQ % -5.66% -3.64% 150.00% -67.41% -8.16% 20.49% -
  Horiz. % 81.97% 86.89% 90.16% 36.07% 110.66% 120.49% 100.00%
DY 0.59 0.63 0.67 0.24 0.80 0.93 0.79 -17.64%
  QoQ % -6.35% -5.97% 179.17% -70.00% -13.98% 17.72% -
  Horiz. % 74.68% 79.75% 84.81% 30.38% 101.27% 117.72% 100.00%
P/NAPS 3.26 3.10 3.24 3.45 2.82 2.79 2.95 6.87%
  QoQ % 5.16% -4.32% -6.09% 22.34% 1.08% -5.42% -
  Horiz. % 110.51% 105.08% 109.83% 116.95% 95.59% 94.58% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 -
Price 2.2800 2.0700 2.0700 2.2200 5.2400 4.2400 4.3200 -
P/RPS 6.58 5.81 6.31 7.30 6.91 5.37 5.69 10.14%
  QoQ % 13.25% -7.92% -13.56% 5.64% 28.68% -5.62% -
  Horiz. % 115.64% 102.11% 110.90% 128.30% 121.44% 94.38% 100.00%
P/EPS 103.17 92.83 86.97 92.12 87.92 66.98 79.27 19.15%
  QoQ % 11.14% 6.74% -5.59% 4.78% 31.26% -15.50% -
  Horiz. % 130.15% 117.11% 109.71% 116.21% 110.91% 84.50% 100.00%
EY 0.97 1.08 1.15 1.09 1.14 1.49 1.26 -15.96%
  QoQ % -10.19% -6.09% 5.50% -4.39% -23.49% 18.25% -
  Horiz. % 76.98% 85.71% 91.27% 86.51% 90.48% 118.25% 100.00%
DY 0.58 0.64 0.70 0.59 0.67 0.94 0.81 -19.91%
  QoQ % -9.38% -8.57% 18.64% -11.94% -28.72% 16.05% -
  Horiz. % 71.60% 79.01% 86.42% 72.84% 82.72% 116.05% 100.00%
P/NAPS 3.35 3.04 3.09 1.40 3.36 2.75 2.86 11.09%
  QoQ % 10.20% -1.62% 120.71% -58.33% 22.18% -3.85% -
  Horiz. % 117.13% 106.29% 108.04% 48.95% 117.48% 96.15% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers