Highlights

[DAIBOCI] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     11.15%    YoY -     -3.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 618,004 460,848 427,072 377,314 374,397 349,120 347,277 10.87%
  YoY % 34.10% 7.91% 13.19% 0.78% 7.24% 0.53% -
  Horiz. % 177.96% 132.70% 122.98% 108.65% 107.81% 100.53% 100.00%
PBT 66,905 19,248 28,296 32,760 30,242 35,770 31,888 14.19%
  YoY % 247.60% -31.98% -13.63% 8.32% -15.45% 12.18% -
  Horiz. % 209.81% 60.36% 88.74% 102.73% 94.84% 112.18% 100.00%
Tax -16,218 -3,290 -4,348 -7,980 -5,460 -8,926 -8,106 13.22%
  YoY % -392.91% 24.32% 45.51% -46.15% 38.83% -10.12% -
  Horiz. % 200.07% 40.59% 53.63% 98.44% 67.35% 110.12% 100.00%
NP 50,686 15,957 23,948 24,780 24,782 26,844 23,781 14.51%
  YoY % 217.63% -33.37% -3.36% -0.01% -7.68% 12.88% -
  Horiz. % 213.14% 67.10% 100.70% 104.20% 104.21% 112.88% 100.00%
NP to SH 48,593 14,082 22,418 24,037 24,782 26,844 23,781 13.65%
  YoY % 245.06% -37.18% -6.73% -3.01% -7.68% 12.88% -
  Horiz. % 204.33% 59.22% 94.27% 101.08% 104.21% 112.88% 100.00%
Tax Rate 24.24 % 17.09 % 15.37 % 24.36 % 18.05 % 24.96 % 25.42 % -0.85%
  YoY % 41.84% 11.19% -36.90% 34.96% -27.68% -1.81% -
  Horiz. % 95.36% 67.23% 60.46% 95.83% 71.01% 98.19% 100.00%
Total Cost 567,317 444,891 403,124 352,534 349,614 322,276 323,496 10.58%
  YoY % 27.52% 10.36% 14.35% 0.84% 8.48% -0.38% -
  Horiz. % 175.37% 137.53% 124.61% 108.98% 108.07% 99.62% 100.00%
Net Worth 245,511 199,682 202,970 235,901 185,324 177,043 166,074 7.25%
  YoY % 22.95% -1.62% -13.96% 27.29% 4.68% 6.60% -
  Horiz. % 147.83% 120.24% 122.22% 142.05% 111.59% 106.60% 100.00%
Dividend
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,729 8,772 12,440 15,158 14,898 16,645 14,408 -8.58%
  YoY % -0.50% -29.48% -17.93% 1.75% -10.49% 15.52% -
  Horiz. % 60.58% 60.89% 86.34% 105.21% 103.40% 115.52% 100.00%
Div Payout % 17.96 % 62.30 % 55.49 % 63.06 % 60.12 % 62.01 % 60.59 % -19.56%
  YoY % -71.17% 12.27% -12.00% 4.89% -3.05% 2.34% -
  Horiz. % 29.64% 102.82% 91.58% 104.08% 99.22% 102.34% 100.00%
Equity
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 245,511 199,682 202,970 235,901 185,324 177,043 166,074 7.25%
  YoY % 22.95% -1.62% -13.96% 27.29% 4.68% 6.60% -
  Horiz. % 147.83% 120.24% 122.22% 142.05% 111.59% 106.60% 100.00%
NOSH 327,348 327,348 327,372 327,641 272,536 113,489 113,749 20.83%
  YoY % 0.00% -0.01% -0.08% 20.22% 140.14% -0.23% -
  Horiz. % 287.78% 287.78% 287.80% 288.04% 239.59% 99.77% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.20 % 3.46 % 5.61 % 6.57 % 6.62 % 7.69 % 6.85 % 3.27%
  YoY % 136.99% -38.32% -14.61% -0.76% -13.91% 12.26% -
  Horiz. % 119.71% 50.51% 81.90% 95.91% 96.64% 112.26% 100.00%
ROE 19.79 % 7.05 % 11.05 % 10.19 % 13.37 % 15.16 % 14.32 % 5.96%
  YoY % 180.71% -36.20% 8.44% -23.78% -11.81% 5.87% -
  Horiz. % 138.20% 49.23% 77.16% 71.16% 93.37% 105.87% 100.00%
Per Share
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 188.79 140.78 130.45 115.16 137.38 307.62 305.30 -8.24%
  YoY % 34.10% 7.92% 13.28% -16.17% -55.34% 0.76% -
  Horiz. % 61.84% 46.11% 42.73% 37.72% 45.00% 100.76% 100.00%
EPS 14.84 4.30 6.84 7.33 9.09 23.65 20.91 -5.95%
  YoY % 245.12% -37.13% -6.68% -19.36% -61.56% 13.10% -
  Horiz. % 70.97% 20.56% 32.71% 35.05% 43.47% 113.10% 100.00%
DPS 2.67 2.68 3.80 4.63 5.47 14.67 12.67 -24.33%
  YoY % -0.37% -29.47% -17.93% -15.36% -62.71% 15.79% -
  Horiz. % 21.07% 21.15% 29.99% 36.54% 43.17% 115.79% 100.00%
NAPS 0.7500 0.6100 0.6200 0.7200 0.6800 1.5600 1.4600 -11.24%
  YoY % 22.95% -1.61% -13.89% 5.88% -56.41% 6.85% -
  Horiz. % 51.37% 41.78% 42.47% 49.32% 46.58% 106.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 188.46 140.54 130.24 115.06 114.17 106.46 105.90 10.87%
  YoY % 34.10% 7.91% 13.19% 0.78% 7.24% 0.53% -
  Horiz. % 177.96% 132.71% 122.98% 108.65% 107.81% 100.53% 100.00%
EPS 14.82 4.29 6.84 7.33 7.56 8.19 7.25 13.65%
  YoY % 245.45% -37.28% -6.68% -3.04% -7.69% 12.97% -
  Horiz. % 204.41% 59.17% 94.34% 101.10% 104.28% 112.97% 100.00%
DPS 2.66 2.68 3.79 4.62 4.54 5.08 4.39 -8.58%
  YoY % -0.75% -29.29% -17.97% 1.76% -10.63% 15.72% -
  Horiz. % 60.59% 61.05% 86.33% 105.24% 103.42% 115.72% 100.00%
NAPS 0.7487 0.6089 0.6190 0.7194 0.5651 0.5399 0.5064 7.25%
  YoY % 22.96% -1.63% -13.96% 27.30% 4.67% 6.62% -
  Horiz. % 147.85% 120.24% 122.24% 142.06% 111.59% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.0800 2.3200 2.0000 2.1900 2.2200 4.4000 4.3000 -
P/RPS 1.10 1.65 1.53 1.90 1.62 1.43 1.41 -4.35%
  YoY % -33.33% 7.84% -19.47% 17.28% 13.29% 1.42% -
  Horiz. % 78.01% 117.02% 108.51% 134.75% 114.89% 101.42% 100.00%
P/EPS 14.01 53.93 29.21 29.85 24.41 18.60 20.57 -6.64%
  YoY % -74.02% 84.63% -2.14% 22.29% 31.24% -9.58% -
  Horiz. % 68.11% 262.18% 142.00% 145.11% 118.67% 90.42% 100.00%
EY 7.14 1.85 3.42 3.35 4.10 5.38 4.86 7.13%
  YoY % 285.95% -45.91% 2.09% -18.29% -23.79% 10.70% -
  Horiz. % 146.91% 38.07% 70.37% 68.93% 84.36% 110.70% 100.00%
DY 1.28 1.16 1.90 2.11 2.46 3.33 2.95 -13.88%
  YoY % 10.34% -38.95% -9.95% -14.23% -26.13% 12.88% -
  Horiz. % 43.39% 39.32% 64.41% 71.53% 83.39% 112.88% 100.00%
P/NAPS 2.77 3.80 3.23 3.04 3.26 2.82 2.95 -1.12%
  YoY % -27.11% 17.65% 6.25% -6.75% 15.60% -4.41% -
  Horiz. % 93.90% 128.81% 109.49% 103.05% 110.51% 95.59% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 -
Price 2.4500 1.9100 1.9900 2.1900 2.2800 5.2400 4.2500 -
P/RPS 1.30 1.36 1.53 1.90 1.66 1.70 1.39 -1.19%
  YoY % -4.41% -11.11% -19.47% 14.46% -2.35% 22.30% -
  Horiz. % 93.53% 97.84% 110.07% 136.69% 119.42% 122.30% 100.00%
P/EPS 16.50 44.40 29.06 29.85 25.07 22.15 20.33 -3.67%
  YoY % -62.84% 52.79% -2.65% 19.07% 13.18% 8.95% -
  Horiz. % 81.16% 218.40% 142.94% 146.83% 123.32% 108.95% 100.00%
EY 6.06 2.25 3.44 3.35 3.99 4.51 4.92 3.80%
  YoY % 169.33% -34.59% 2.69% -16.04% -11.53% -8.33% -
  Horiz. % 123.17% 45.73% 69.92% 68.09% 81.10% 91.67% 100.00%
DY 1.09 1.40 1.91 2.11 2.40 2.80 2.98 -16.48%
  YoY % -22.14% -26.70% -9.48% -12.08% -14.29% -6.04% -
  Horiz. % 36.58% 46.98% 64.09% 70.81% 80.54% 93.96% 100.00%
P/NAPS 3.27 3.13 3.21 3.04 3.35 3.36 2.91 2.11%
  YoY % 4.47% -2.49% 5.59% -9.25% -0.30% 15.46% -
  Horiz. % 112.37% 107.56% 110.31% 104.47% 115.12% 115.46% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS