Highlights

[DAIBOCI] QoQ TTM 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 -     -1.76%    YoY -     -13.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 344,953 345,887 342,967 340,269 344,505 340,619 344,822 0.03%
  QoQ % -0.27% 0.85% 0.79% -1.23% 1.14% -1.22% -
  Horiz. % 100.04% 100.31% 99.46% 98.68% 99.91% 98.78% 100.00%
PBT 35,728 33,960 31,498 30,307 31,048 32,635 36,043 -0.58%
  QoQ % 5.21% 7.82% 3.93% -2.39% -4.86% -9.46% -
  Horiz. % 99.13% 94.22% 87.39% 84.09% 86.14% 90.54% 100.00%
Tax -9,007 -7,927 -7,206 -6,988 -7,312 -7,864 -8,888 0.89%
  QoQ % -13.62% -10.01% -3.12% 4.43% 7.02% 11.52% -
  Horiz. % 101.34% 89.19% 81.08% 78.62% 82.27% 88.48% 100.00%
NP 26,721 26,033 24,292 23,319 23,736 24,771 27,155 -1.07%
  QoQ % 2.64% 7.17% 4.17% -1.76% -4.18% -8.78% -
  Horiz. % 98.40% 95.87% 89.46% 85.87% 87.41% 91.22% 100.00%
NP to SH 26,721 26,033 24,292 23,319 23,736 24,771 27,155 -1.07%
  QoQ % 2.64% 7.17% 4.17% -1.76% -4.18% -8.78% -
  Horiz. % 98.40% 95.87% 89.46% 85.87% 87.41% 91.22% 100.00%
Tax Rate 25.21 % 23.34 % 22.88 % 23.06 % 23.55 % 24.10 % 24.66 % 1.48%
  QoQ % 8.01% 2.01% -0.78% -2.08% -2.28% -2.27% -
  Horiz. % 102.23% 94.65% 92.78% 93.51% 95.50% 97.73% 100.00%
Total Cost 318,232 319,854 318,675 316,950 320,769 315,848 317,667 0.12%
  QoQ % -0.51% 0.37% 0.54% -1.19% 1.56% -0.57% -
  Horiz. % 100.18% 100.69% 100.32% 99.77% 100.98% 99.43% 100.00%
Net Worth 434,643 113,372 113,570 113,522 113,378 165,686 166,215 89.47%
  QoQ % 283.38% -0.17% 0.04% 0.13% -31.57% -0.32% -
  Horiz. % 261.49% 68.21% 68.33% 68.30% 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 16,037 9,166 10,348 12,447 14,775 15,355 17,057 -4.02%
  QoQ % 74.97% -11.42% -16.87% -15.75% -3.78% -9.98% -
  Horiz. % 94.02% 53.74% 60.66% 72.97% 86.62% 90.02% 100.00%
Div Payout % 60.02 % 35.21 % 42.60 % 53.38 % 62.25 % 61.99 % 62.82 % -2.99%
  QoQ % 70.46% -17.35% -20.19% -14.25% 0.42% -1.32% -
  Horiz. % 95.54% 56.05% 67.81% 84.97% 99.09% 98.68% 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 434,643 113,372 113,570 113,522 113,378 165,686 166,215 89.47%
  QoQ % 283.38% -0.17% 0.04% 0.13% -31.57% -0.32% -
  Horiz. % 261.49% 68.21% 68.33% 68.30% 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 7.75 % 7.53 % 7.08 % 6.85 % 6.89 % 7.27 % 7.88 % -1.10%
  QoQ % 2.92% 6.36% 3.36% -0.58% -5.23% -7.74% -
  Horiz. % 98.35% 95.56% 89.85% 86.93% 87.44% 92.26% 100.00%
ROE 6.15 % 22.96 % 21.39 % 20.54 % 20.94 % 14.95 % 16.34 % -47.78%
  QoQ % -73.21% 7.34% 4.14% -1.91% 40.07% -8.51% -
  Horiz. % 37.64% 140.51% 130.91% 125.70% 128.15% 91.49% 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 126.19 305.09 301.99 299.74 303.85 300.15 302.88 -44.13%
  QoQ % -58.64% 1.03% 0.75% -1.35% 1.23% -0.90% -
  Horiz. % 41.66% 100.73% 99.71% 98.96% 100.32% 99.10% 100.00%
EPS 9.77 22.96 21.39 20.54 20.94 21.83 23.85 -44.75%
  QoQ % -57.45% 7.34% 4.14% -1.91% -4.08% -8.47% -
  Horiz. % 40.96% 96.27% 89.69% 86.12% 87.80% 91.53% 100.00%
DPS 5.87 8.08 9.12 10.96 13.00 13.50 15.00 -46.41%
  QoQ % -27.35% -11.40% -16.79% -15.69% -3.70% -10.00% -
  Horiz. % 39.13% 53.87% 60.80% 73.07% 86.67% 90.00% 100.00%
NAPS 1.5900 1.0000 1.0000 1.0000 1.0000 1.4600 1.4600 5.83%
  QoQ % 59.00% 0.00% 0.00% 0.00% -31.51% 0.00% -
  Horiz. % 108.90% 68.49% 68.49% 68.49% 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 105.20 105.49 104.60 103.77 105.06 103.88 105.16 0.03%
  QoQ % -0.27% 0.85% 0.80% -1.23% 1.14% -1.22% -
  Horiz. % 100.04% 100.31% 99.47% 98.68% 99.90% 98.78% 100.00%
EPS 8.15 7.94 7.41 7.11 7.24 7.55 8.28 -1.05%
  QoQ % 2.64% 7.15% 4.22% -1.80% -4.11% -8.82% -
  Horiz. % 98.43% 95.89% 89.49% 85.87% 87.44% 91.18% 100.00%
DPS 4.89 2.80 3.16 3.80 4.51 4.68 5.20 -4.00%
  QoQ % 74.64% -11.39% -16.84% -15.74% -3.63% -10.00% -
  Horiz. % 94.04% 53.85% 60.77% 73.08% 86.73% 90.00% 100.00%
NAPS 1.3255 0.3458 0.3464 0.3462 0.3458 0.5053 0.5069 89.47%
  QoQ % 283.31% -0.17% 0.06% 0.12% -31.57% -0.32% -
  Horiz. % 261.49% 68.22% 68.34% 68.30% 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 4.35 1.44 1.42 1.48 1.40 1.43 1.45 107.59%
  QoQ % 202.08% 1.41% -4.05% 5.71% -2.10% -1.38% -
  Horiz. % 300.00% 99.31% 97.93% 102.07% 96.55% 98.62% 100.00%
P/EPS 56.16 19.16 20.10 21.66 20.35 19.70 18.45 109.61%
  QoQ % 193.11% -4.68% -7.20% 6.44% 3.30% 6.78% -
  Horiz. % 304.39% 103.85% 108.94% 117.40% 110.30% 106.78% 100.00%
EY 1.78 5.22 4.97 4.62 4.91 5.08 5.42 -52.30%
  QoQ % -65.90% 5.03% 7.58% -5.91% -3.35% -6.27% -
  Horiz. % 32.84% 96.31% 91.70% 85.24% 90.59% 93.73% 100.00%
DY 1.07 1.84 2.12 2.46 3.05 3.14 3.41 -53.73%
  QoQ % -41.85% -13.21% -13.82% -19.34% -2.87% -7.92% -
  Horiz. % 31.38% 53.96% 62.17% 72.14% 89.44% 92.08% 100.00%
P/NAPS 3.45 4.40 4.30 4.45 4.26 2.95 3.01 9.49%
  QoQ % -21.59% 2.33% -3.37% 4.46% 44.41% -1.99% -
  Horiz. % 114.62% 146.18% 142.86% 147.84% 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 1.76 1.72 1.40 1.44 1.52 1.42 1.45 13.75%
  QoQ % 2.33% 22.86% -2.78% -5.26% 7.04% -2.07% -
  Horiz. % 121.38% 118.62% 96.55% 99.31% 104.83% 97.93% 100.00%
P/EPS 22.71 22.82 19.82 21.03 22.12 19.47 18.45 14.81%
  QoQ % -0.48% 15.14% -5.75% -4.93% 13.61% 5.53% -
  Horiz. % 123.09% 123.69% 107.43% 113.98% 119.89% 105.53% 100.00%
EY 4.40 4.38 5.04 4.75 4.52 5.14 5.42 -12.94%
  QoQ % 0.46% -13.10% 6.11% 5.09% -12.06% -5.17% -
  Horiz. % 81.18% 80.81% 92.99% 87.64% 83.39% 94.83% 100.00%
DY 2.64 1.54 2.15 2.54 2.81 3.18 3.41 -15.65%
  QoQ % 71.43% -28.37% -15.35% -9.61% -11.64% -6.74% -
  Horiz. % 77.42% 45.16% 63.05% 74.49% 82.40% 93.26% 100.00%
P/NAPS 1.40 5.24 4.24 4.32 4.63 2.91 3.01 -39.89%
  QoQ % -73.28% 23.58% -1.85% -6.70% 59.11% -3.32% -
  Horiz. % 46.51% 174.09% 140.86% 143.52% 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.
 


 

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