Highlights

[DAIBOCI] QoQ Quarter Result on 2015-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 07-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     4.86%    YoY -     -6.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 83,113 86,010 89,673 86,157 84,047 83,090 86,975 -2.97%
  QoQ % -3.37% -4.08% 4.08% 2.51% 1.15% -4.47% -
  Horiz. % 95.56% 98.89% 103.10% 99.06% 96.63% 95.53% 100.00%
PBT 8,900 9,136 9,543 8,149 7,132 6,674 8,352 4.32%
  QoQ % -2.58% -4.26% 17.11% 14.26% 6.86% -20.09% -
  Horiz. % 106.56% 109.39% 114.26% 97.57% 85.39% 79.91% 100.00%
Tax -2,312 -2,379 -2,354 -1,962 -1,232 -1,658 -2,136 5.41%
  QoQ % 2.82% -1.06% -19.98% -59.25% 25.69% 22.38% -
  Horiz. % 108.24% 111.38% 110.21% 91.85% 57.68% 77.62% 100.00%
NP 6,588 6,757 7,189 6,187 5,900 5,016 6,216 3.94%
  QoQ % -2.50% -6.01% 16.20% 4.86% 17.62% -19.31% -
  Horiz. % 105.98% 108.70% 115.65% 99.53% 94.92% 80.69% 100.00%
NP to SH 6,588 6,757 7,189 6,187 5,900 5,016 6,216 3.94%
  QoQ % -2.50% -6.01% 16.20% 4.86% 17.62% -19.31% -
  Horiz. % 105.98% 108.70% 115.65% 99.53% 94.92% 80.69% 100.00%
Tax Rate 25.98 % 26.04 % 24.67 % 24.08 % 17.27 % 24.84 % 25.57 % 1.06%
  QoQ % -0.23% 5.55% 2.45% 39.43% -30.48% -2.85% -
  Horiz. % 101.60% 101.84% 96.48% 94.17% 67.54% 97.15% 100.00%
Total Cost 76,525 79,253 82,484 79,970 78,147 78,074 80,759 -3.52%
  QoQ % -3.44% -3.92% 3.14% 2.33% 0.09% -3.32% -
  Horiz. % 94.76% 98.14% 102.14% 99.02% 96.77% 96.68% 100.00%
Net Worth 434,643 176,861 174,898 171,419 113,378 165,686 166,215 89.47%
  QoQ % 145.75% 1.12% 2.03% 51.19% -31.57% -0.32% -
  Horiz. % 261.49% 106.40% 105.22% 103.13% 68.21% 99.68% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,553 3,968 4,542 3,973 3,968 2,837 3,984 -7.33%
  QoQ % -10.44% -12.65% 14.33% 0.13% 39.87% -28.80% -
  Horiz. % 89.19% 99.58% 114.01% 99.72% 99.59% 71.20% 100.00%
Div Payout % 53.94 % 58.72 % 63.19 % 64.22 % 67.26 % 56.56 % 64.10 % -10.84%
  QoQ % -8.14% -7.07% -1.60% -4.52% 18.92% -11.76% -
  Horiz. % 84.15% 91.61% 98.58% 100.19% 104.93% 88.24% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 434,643 176,861 174,898 171,419 113,378 165,686 166,215 89.47%
  QoQ % 145.75% 1.12% 2.03% 51.19% -31.57% -0.32% -
  Horiz. % 261.49% 106.40% 105.22% 103.13% 68.21% 99.68% 100.00%
NOSH 273,360 113,372 113,570 113,522 113,378 113,484 113,846 79.03%
  QoQ % 141.12% -0.17% 0.04% 0.13% -0.09% -0.32% -
  Horiz. % 240.11% 99.58% 99.76% 99.72% 99.59% 99.68% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.93 % 7.86 % 8.02 % 7.18 % 7.02 % 6.04 % 7.15 % 7.13%
  QoQ % 0.89% -2.00% 11.70% 2.28% 16.23% -15.52% -
  Horiz. % 110.91% 109.93% 112.17% 100.42% 98.18% 84.48% 100.00%
ROE 1.52 % 3.82 % 4.11 % 3.61 % 5.20 % 3.03 % 3.74 % -45.04%
  QoQ % -60.21% -7.06% 13.85% -30.58% 71.62% -18.98% -
  Horiz. % 40.64% 102.14% 109.89% 96.52% 139.04% 81.02% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.40 75.86 78.96 75.89 74.13 73.22 76.40 -45.81%
  QoQ % -59.93% -3.93% 4.05% 2.37% 1.24% -4.16% -
  Horiz. % 39.79% 99.29% 103.35% 99.33% 97.03% 95.84% 100.00%
EPS 2.41 5.96 6.33 5.45 2.17 4.42 5.46 -41.94%
  QoQ % -59.56% -5.85% 16.15% 151.15% -50.90% -19.05% -
  Horiz. % 44.14% 109.16% 115.93% 99.82% 39.74% 80.95% 100.00%
DPS 1.30 3.50 4.00 3.50 3.50 2.50 3.50 -48.24%
  QoQ % -62.86% -12.50% 14.29% 0.00% 40.00% -28.57% -
  Horiz. % 37.14% 100.00% 114.29% 100.00% 100.00% 71.43% 100.00%
NAPS 1.5900 1.5600 1.5400 1.5100 1.0000 1.4600 1.4600 5.83%
  QoQ % 1.92% 1.30% 1.99% 51.00% -31.51% 0.00% -
  Horiz. % 108.90% 106.85% 105.48% 103.42% 68.49% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.35 26.23 27.35 26.28 25.63 25.34 26.52 -2.96%
  QoQ % -3.35% -4.10% 4.07% 2.54% 1.14% -4.45% -
  Horiz. % 95.59% 98.91% 103.13% 99.10% 96.64% 95.55% 100.00%
EPS 2.01 2.06 2.19 1.89 1.80 1.53 1.90 3.81%
  QoQ % -2.43% -5.94% 15.87% 5.00% 17.65% -19.47% -
  Horiz. % 105.79% 108.42% 115.26% 99.47% 94.74% 80.53% 100.00%
DPS 1.08 1.21 1.39 1.21 1.21 0.87 1.22 -7.78%
  QoQ % -10.74% -12.95% 14.88% 0.00% 39.08% -28.69% -
  Horiz. % 88.52% 99.18% 113.93% 99.18% 99.18% 71.31% 100.00%
NAPS 1.3255 0.5394 0.5334 0.5228 0.3458 0.5053 0.5069 89.47%
  QoQ % 145.74% 1.12% 2.03% 51.19% -31.57% -0.32% -
  Horiz. % 261.49% 106.41% 105.23% 103.14% 68.22% 99.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.4900 4.4000 4.3000 4.4500 4.2600 4.3000 4.4000 -
P/RPS 18.06 5.80 5.45 5.86 5.75 5.87 5.76 113.78%
  QoQ % 211.38% 6.42% -7.00% 1.91% -2.04% 1.91% -
  Horiz. % 313.54% 100.69% 94.62% 101.74% 99.83% 101.91% 100.00%
P/EPS 227.80 73.83 67.93 81.65 81.86 97.29 80.59 99.54%
  QoQ % 208.55% 8.69% -16.80% -0.26% -15.86% 20.72% -
  Horiz. % 282.67% 91.61% 84.29% 101.32% 101.58% 120.72% 100.00%
EY 0.44 1.35 1.47 1.22 1.22 1.03 1.24 -49.78%
  QoQ % -67.41% -8.16% 20.49% 0.00% 18.45% -16.94% -
  Horiz. % 35.48% 108.87% 118.55% 98.39% 98.39% 83.06% 100.00%
DY 0.24 0.80 0.93 0.79 0.82 0.58 0.80 -55.09%
  QoQ % -70.00% -13.98% 17.72% -3.66% 41.38% -27.50% -
  Horiz. % 30.00% 100.00% 116.25% 98.75% 102.50% 72.50% 100.00%
P/NAPS 3.45 2.82 2.79 2.95 4.26 2.95 3.01 9.49%
  QoQ % 22.34% 1.08% -5.42% -30.75% 44.41% -1.99% -
  Horiz. % 114.62% 93.69% 92.69% 98.01% 141.53% 98.01% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 -
Price 2.2200 5.2400 4.2400 4.3200 4.6300 4.2500 4.4000 -
P/RPS 7.30 6.91 5.37 5.69 6.25 5.80 5.76 17.06%
  QoQ % 5.64% 28.68% -5.62% -8.96% 7.76% 0.69% -
  Horiz. % 126.74% 119.97% 93.23% 98.78% 108.51% 100.69% 100.00%
P/EPS 92.12 87.92 66.98 79.27 88.97 96.15 80.59 9.30%
  QoQ % 4.78% 31.26% -15.50% -10.90% -7.47% 19.31% -
  Horiz. % 114.31% 109.10% 83.11% 98.36% 110.40% 119.31% 100.00%
EY 1.09 1.14 1.49 1.26 1.12 1.04 1.24 -8.21%
  QoQ % -4.39% -23.49% 18.25% 12.50% 7.69% -16.13% -
  Horiz. % 87.90% 91.94% 120.16% 101.61% 90.32% 83.87% 100.00%
DY 0.59 0.67 0.94 0.81 0.76 0.59 0.80 -18.33%
  QoQ % -11.94% -28.72% 16.05% 6.58% 28.81% -26.25% -
  Horiz. % 73.75% 83.75% 117.50% 101.25% 95.00% 73.75% 100.00%
P/NAPS 1.40 3.36 2.75 2.86 4.63 2.91 3.01 -39.89%
  QoQ % -58.33% 22.18% -3.85% -38.23% 59.11% -3.32% -
  Horiz. % 46.51% 111.63% 91.36% 95.02% 153.82% 96.68% 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.
 


 

236  285  513  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.865+0.055 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 IWCITY 0.94+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers