Highlights

[DAIBOCI] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.94%    YoY -     -2.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 361,904 373,464 351,660 354,736 285,692 278,670 281,722 4.26%
  YoY % -3.10% 6.20% -0.87% 24.17% 2.52% -1.08% -
  Horiz. % 128.46% 132.56% 124.83% 125.92% 101.41% 98.92% 100.00%
PBT 28,176 31,002 35,384 34,484 35,146 31,974 25,024 2.00%
  YoY % -9.12% -12.38% 2.61% -1.88% 9.92% 27.77% -
  Horiz. % 112.60% 123.89% 141.40% 137.80% 140.45% 127.77% 100.00%
Tax -6,550 -5,834 -8,632 -8,844 -8,892 -8,326 -5,012 4.56%
  YoY % -12.27% 32.41% 2.40% 0.54% -6.80% -66.12% -
  Horiz. % 130.69% 116.40% 172.23% 176.46% 177.41% 166.12% 100.00%
NP 21,626 25,168 26,752 25,640 26,254 23,648 20,012 1.30%
  YoY % -14.07% -5.92% 4.34% -2.34% 11.02% 18.17% -
  Horiz. % 108.07% 125.76% 133.68% 128.12% 131.19% 118.17% 100.00%
NP to SH 21,626 25,168 26,752 25,640 26,254 22,980 19,242 1.96%
  YoY % -14.07% -5.92% 4.34% -2.34% 14.25% 19.43% -
  Horiz. % 112.39% 130.80% 139.03% 133.25% 136.44% 119.43% 100.00%
Tax Rate 23.25 % 18.82 % 24.40 % 25.65 % 25.30 % 26.04 % 20.03 % 2.51%
  YoY % 23.54% -22.87% -4.87% 1.38% -2.84% 30.00% -
  Horiz. % 116.08% 93.96% 121.82% 128.06% 126.31% 130.00% 100.00%
Total Cost 340,278 348,296 324,908 329,096 259,438 255,022 261,710 4.47%
  YoY % -2.30% 7.20% -1.27% 26.85% 1.73% -2.56% -
  Horiz. % 130.02% 133.08% 124.15% 125.75% 99.13% 97.44% 100.00%
Net Worth 196,737 185,620 174,864 166,227 154,435 147,000 135,623 6.39%
  YoY % 5.99% 6.15% 5.20% 7.64% 5.06% 8.39% -
  Horiz. % 145.06% 136.87% 128.93% 122.57% 113.87% 108.39% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 15,214 15,177 17,032 15,939 15,897 14,250 9,740 7.71%
  YoY % 0.24% -10.89% 6.85% 0.26% 11.56% 46.29% -
  Horiz. % 156.19% 155.81% 174.85% 163.64% 163.21% 146.29% 100.00%
Div Payout % 70.35 % 60.30 % 63.67 % 62.17 % 60.55 % 62.01 % 50.62 % 5.63%
  YoY % 16.67% -5.29% 2.41% 2.68% -2.35% 22.50% -
  Horiz. % 138.98% 119.12% 125.78% 122.82% 119.62% 122.50% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 196,737 185,620 174,864 166,227 154,435 147,000 135,623 6.39%
  YoY % 5.99% 6.15% 5.20% 7.64% 5.06% 8.39% -
  Horiz. % 145.06% 136.87% 128.93% 122.57% 113.87% 108.39% 100.00%
NOSH 327,895 272,971 113,548 113,854 113,555 75,000 74,929 27.86%
  YoY % 20.12% 140.40% -0.27% 0.26% 51.41% 0.09% -
  Horiz. % 437.60% 364.30% 151.54% 151.95% 151.55% 100.09% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.98 % 6.74 % 7.61 % 7.23 % 9.19 % 8.49 % 7.10 % -2.82%
  YoY % -11.28% -11.43% 5.26% -21.33% 8.24% 19.58% -
  Horiz. % 84.23% 94.93% 107.18% 101.83% 129.44% 119.58% 100.00%
ROE 10.99 % 13.56 % 15.30 % 15.42 % 17.00 % 15.63 % 14.19 % -4.17%
  YoY % -18.95% -11.37% -0.78% -9.29% 8.77% 10.15% -
  Horiz. % 77.45% 95.56% 107.82% 108.67% 119.80% 110.15% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 110.37 136.81 309.70 311.57 251.59 371.56 375.98 -18.46%
  YoY % -19.33% -55.82% -0.60% 23.84% -32.29% -1.18% -
  Horiz. % 29.36% 36.39% 82.37% 82.87% 66.92% 98.82% 100.00%
EPS 6.60 9.22 23.56 22.52 23.12 30.64 25.68 -20.25%
  YoY % -28.42% -60.87% 4.62% -2.60% -24.54% 19.31% -
  Horiz. % 25.70% 35.90% 91.74% 87.69% 90.03% 119.31% 100.00%
DPS 4.64 5.56 15.00 14.00 14.00 19.00 13.00 -15.76%
  YoY % -16.55% -62.93% 7.14% 0.00% -26.32% 46.15% -
  Horiz. % 35.69% 42.77% 115.38% 107.69% 107.69% 146.15% 100.00%
NAPS 0.6000 0.6800 1.5400 1.4600 1.3600 1.9600 1.8100 -16.79%
  YoY % -11.76% -55.84% 5.48% 7.35% -30.61% 8.29% -
  Horiz. % 33.15% 37.57% 85.08% 80.66% 75.14% 108.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 110.37 113.90 107.25 108.18 87.13 84.99 85.92 4.26%
  YoY % -3.10% 6.20% -0.86% 24.16% 2.52% -1.08% -
  Horiz. % 128.46% 132.57% 124.83% 125.91% 101.41% 98.92% 100.00%
EPS 6.60 7.68 8.16 7.82 8.01 7.01 5.87 1.97%
  YoY % -14.06% -5.88% 4.35% -2.37% 14.27% 19.42% -
  Horiz. % 112.44% 130.83% 139.01% 133.22% 136.46% 119.42% 100.00%
DPS 4.64 4.63 5.19 4.86 4.85 4.35 2.97 7.71%
  YoY % 0.22% -10.79% 6.79% 0.21% 11.49% 46.46% -
  Horiz. % 156.23% 155.89% 174.75% 163.64% 163.30% 146.46% 100.00%
NAPS 0.6000 0.5661 0.5333 0.5069 0.4710 0.4483 0.4136 6.39%
  YoY % 5.99% 6.15% 5.21% 7.62% 5.06% 8.39% -
  Horiz. % 145.07% 136.87% 128.94% 122.56% 113.88% 108.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.3100 2.1100 4.3000 4.4000 3.5700 2.0500 1.7400 -
P/RPS 2.09 1.54 1.39 1.41 1.42 0.55 0.46 28.67%
  YoY % 35.71% 10.79% -1.42% -0.70% 158.18% 19.57% -
  Horiz. % 454.35% 334.78% 302.17% 306.52% 308.70% 119.57% 100.00%
P/EPS 35.02 22.89 18.25 19.54 15.44 6.69 6.78 31.44%
  YoY % 52.99% 25.42% -6.60% 26.55% 130.79% -1.33% -
  Horiz. % 516.52% 337.61% 269.17% 288.20% 227.73% 98.67% 100.00%
EY 2.86 4.37 5.48 5.12 6.48 14.95 14.76 -23.91%
  YoY % -34.55% -20.26% 7.03% -20.99% -56.66% 1.29% -
  Horiz. % 19.38% 29.61% 37.13% 34.69% 43.90% 101.29% 100.00%
DY 2.01 2.64 3.49 3.18 3.92 9.27 7.47 -19.64%
  YoY % -23.86% -24.36% 9.75% -18.88% -57.71% 24.10% -
  Horiz. % 26.91% 35.34% 46.72% 42.57% 52.48% 124.10% 100.00%
P/NAPS 3.85 3.10 2.79 3.01 2.63 1.05 0.96 26.02%
  YoY % 24.19% 11.11% -7.31% 14.45% 150.48% 9.37% -
  Horiz. % 401.04% 322.92% 290.62% 313.54% 273.96% 109.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 09/08/17 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 -
Price 2.2000 2.0700 4.2400 4.4000 3.4500 2.1100 1.9300 -
P/RPS 1.99 1.51 1.37 1.41 1.37 0.57 0.51 25.45%
  YoY % 31.79% 10.22% -2.84% 2.92% 140.35% 11.76% -
  Horiz. % 390.20% 296.08% 268.63% 276.47% 268.63% 111.76% 100.00%
P/EPS 33.36 22.45 18.00 19.54 14.92 6.89 7.52 28.16%
  YoY % 48.60% 24.72% -7.88% 30.97% 116.55% -8.38% -
  Horiz. % 443.62% 298.54% 239.36% 259.84% 198.40% 91.62% 100.00%
EY 3.00 4.45 5.56 5.12 6.70 14.52 13.31 -21.97%
  YoY % -32.58% -19.96% 8.59% -23.58% -53.86% 9.09% -
  Horiz. % 22.54% 33.43% 41.77% 38.47% 50.34% 109.09% 100.00%
DY 2.11 2.69 3.54 3.18 4.06 9.00 6.74 -17.58%
  YoY % -21.56% -24.01% 11.32% -21.67% -54.89% 33.53% -
  Horiz. % 31.31% 39.91% 52.52% 47.18% 60.24% 133.53% 100.00%
P/NAPS 3.67 3.04 2.75 3.01 2.54 1.08 1.07 22.78%
  YoY % 20.72% 10.55% -8.64% 18.50% 135.19% 0.93% -
  Horiz. % 342.99% 284.11% 257.01% 281.31% 237.38% 100.93% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers