Highlights

[DAIBOCI] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     - %    YoY -     -6.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 427,072 377,314 374,397 349,120 347,277 306,852 273,322 7.72%
  YoY % 13.19% 0.78% 7.24% 0.53% 13.17% 12.27% -
  Horiz. % 156.25% 138.05% 136.98% 127.73% 127.06% 112.27% 100.00%
PBT 28,296 32,760 30,242 35,770 31,888 36,873 33,653 -2.85%
  YoY % -13.63% 8.32% -15.45% 12.18% -13.52% 9.57% -
  Horiz. % 84.08% 97.35% 89.87% 106.29% 94.75% 109.57% 100.00%
Tax -4,348 -7,980 -5,460 -8,926 -8,106 -9,504 -8,634 -10.80%
  YoY % 45.51% -46.15% 38.83% -10.12% 14.70% -10.07% -
  Horiz. % 50.36% 92.42% 63.23% 103.38% 93.89% 110.07% 100.00%
NP 23,948 24,780 24,782 26,844 23,781 27,369 25,018 -0.73%
  YoY % -3.36% -0.01% -7.68% 12.88% -13.11% 9.40% -
  Horiz. % 95.72% 99.05% 99.06% 107.30% 95.05% 109.40% 100.00%
NP to SH 22,418 24,037 24,782 26,844 23,781 27,369 24,524 -1.48%
  YoY % -6.73% -3.01% -7.68% 12.88% -13.11% 11.60% -
  Horiz. % 91.42% 98.02% 101.05% 109.46% 96.97% 111.60% 100.00%
Tax Rate 15.37 % 24.36 % 18.05 % 24.96 % 25.42 % 25.77 % 25.66 % -8.18%
  YoY % -36.90% 34.96% -27.68% -1.81% -1.36% 0.43% -
  Horiz. % 59.90% 94.93% 70.34% 97.27% 99.06% 100.43% 100.00%
Total Cost 403,124 352,534 349,614 322,276 323,496 279,482 248,304 8.41%
  YoY % 14.35% 0.84% 8.48% -0.38% 15.75% 12.56% -
  Horiz. % 162.35% 141.98% 140.80% 129.79% 130.28% 112.56% 100.00%
Net Worth 202,970 235,901 185,324 177,043 166,074 158,948 149,499 5.23%
  YoY % -13.96% 27.29% 4.68% 6.60% 4.48% 6.32% -
  Horiz. % 135.77% 157.79% 123.96% 118.42% 111.09% 106.32% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,440 15,158 14,898 16,645 14,408 16,651 19,631 -7.32%
  YoY % -17.93% 1.75% -10.49% 15.52% -13.47% -15.18% -
  Horiz. % 63.37% 77.22% 75.89% 84.79% 73.39% 84.82% 100.00%
Div Payout % 55.49 % 63.06 % 60.12 % 62.01 % 60.59 % 60.84 % 80.05 % -5.92%
  YoY % -12.00% 4.89% -3.05% 2.34% -0.41% -24.00% -
  Horiz. % 69.32% 78.78% 75.10% 77.46% 75.69% 76.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,970 235,901 185,324 177,043 166,074 158,948 149,499 5.23%
  YoY % -13.96% 27.29% 4.68% 6.60% 4.48% 6.32% -
  Horiz. % 135.77% 157.79% 123.96% 118.42% 111.09% 106.32% 100.00%
NOSH 327,372 327,641 272,536 113,489 113,749 113,534 113,257 19.34%
  YoY % -0.08% 20.22% 140.14% -0.23% 0.19% 0.24% -
  Horiz. % 289.05% 289.29% 240.63% 100.20% 100.43% 100.24% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.61 % 6.57 % 6.62 % 7.69 % 6.85 % 8.92 % 9.15 % -7.83%
  YoY % -14.61% -0.76% -13.91% 12.26% -23.21% -2.51% -
  Horiz. % 61.31% 71.80% 72.35% 84.04% 74.86% 97.49% 100.00%
ROE 11.05 % 10.19 % 13.37 % 15.16 % 14.32 % 17.22 % 16.40 % -6.37%
  YoY % 8.44% -23.78% -11.81% 5.87% -16.84% 5.00% -
  Horiz. % 67.38% 62.13% 81.52% 92.44% 87.32% 105.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 130.45 115.16 137.38 307.62 305.30 270.27 241.33 -9.74%
  YoY % 13.28% -16.17% -55.34% 0.76% 12.96% 11.99% -
  Horiz. % 54.05% 47.72% 56.93% 127.47% 126.51% 111.99% 100.00%
EPS 6.84 7.33 9.09 23.65 20.91 24.11 21.65 -17.47%
  YoY % -6.68% -19.36% -61.56% 13.10% -13.27% 11.36% -
  Horiz. % 31.59% 33.86% 41.99% 109.24% 96.58% 111.36% 100.00%
DPS 3.80 4.63 5.47 14.67 12.67 14.67 17.33 -22.34%
  YoY % -17.93% -15.36% -62.71% 15.79% -13.63% -15.35% -
  Horiz. % 21.93% 26.72% 31.56% 84.65% 73.11% 84.65% 100.00%
NAPS 0.6200 0.7200 0.6800 1.5600 1.4600 1.4000 1.3200 -11.83%
  YoY % -13.89% 5.88% -56.41% 6.85% 4.29% 6.06% -
  Horiz. % 46.97% 54.55% 51.52% 118.18% 110.61% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 130.25 115.07 114.18 106.47 105.91 93.58 83.36 7.72%
  YoY % 13.19% 0.78% 7.24% 0.53% 13.18% 12.26% -
  Horiz. % 156.25% 138.04% 136.97% 127.72% 127.05% 112.26% 100.00%
EPS 6.84 7.33 7.56 8.19 7.25 8.35 7.48 -1.48%
  YoY % -6.68% -3.04% -7.69% 12.97% -13.17% 11.63% -
  Horiz. % 91.44% 97.99% 101.07% 109.49% 96.93% 111.63% 100.00%
DPS 3.79 4.62 4.54 5.08 4.39 5.08 5.99 -7.34%
  YoY % -17.97% 1.76% -10.63% 15.72% -13.58% -15.19% -
  Horiz. % 63.27% 77.13% 75.79% 84.81% 73.29% 84.81% 100.00%
NAPS 0.6190 0.7194 0.5652 0.5399 0.5065 0.4847 0.4559 5.23%
  YoY % -13.96% 27.28% 4.69% 6.59% 4.50% 6.32% -
  Horiz. % 135.78% 157.80% 123.97% 118.43% 111.10% 106.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0000 2.1900 2.2200 4.4000 4.3000 3.5400 2.4200 -
P/RPS 1.53 1.90 1.62 1.43 1.41 1.31 1.00 7.34%
  YoY % -19.47% 17.28% 13.29% 1.42% 7.63% 31.00% -
  Horiz. % 153.00% 190.00% 162.00% 143.00% 141.00% 131.00% 100.00%
P/EPS 29.21 29.85 24.41 18.60 20.57 14.68 11.18 17.35%
  YoY % -2.14% 22.29% 31.24% -9.58% 40.12% 31.31% -
  Horiz. % 261.27% 266.99% 218.34% 166.37% 183.99% 131.31% 100.00%
EY 3.42 3.35 4.10 5.38 4.86 6.81 8.95 -14.81%
  YoY % 2.09% -18.29% -23.79% 10.70% -28.63% -23.91% -
  Horiz. % 38.21% 37.43% 45.81% 60.11% 54.30% 76.09% 100.00%
DY 1.90 2.11 2.46 3.33 2.95 4.14 7.16 -19.83%
  YoY % -9.95% -14.23% -26.13% 12.88% -28.74% -42.18% -
  Horiz. % 26.54% 29.47% 34.36% 46.51% 41.20% 57.82% 100.00%
P/NAPS 3.23 3.04 3.26 2.82 2.95 2.53 1.83 9.93%
  YoY % 6.25% -6.75% 15.60% -4.41% 16.60% 38.25% -
  Horiz. % 176.50% 166.12% 178.14% 154.10% 161.20% 138.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 -
Price 1.9900 2.1900 2.2800 5.2400 4.2500 3.6500 2.6200 -
P/RPS 1.53 1.90 1.66 1.70 1.39 1.35 1.09 5.81%
  YoY % -19.47% 14.46% -2.35% 22.30% 2.96% 23.85% -
  Horiz. % 140.37% 174.31% 152.29% 155.96% 127.52% 123.85% 100.00%
P/EPS 29.06 29.85 25.07 22.15 20.33 15.14 12.10 15.71%
  YoY % -2.65% 19.07% 13.18% 8.95% 34.28% 25.12% -
  Horiz. % 240.17% 246.69% 207.19% 183.06% 168.02% 125.12% 100.00%
EY 3.44 3.35 3.99 4.51 4.92 6.60 8.26 -13.58%
  YoY % 2.69% -16.04% -11.53% -8.33% -25.45% -20.10% -
  Horiz. % 41.65% 40.56% 48.31% 54.60% 59.56% 79.90% 100.00%
DY 1.91 2.11 2.40 2.80 2.98 4.02 6.62 -18.70%
  YoY % -9.48% -12.08% -14.29% -6.04% -25.87% -39.27% -
  Horiz. % 28.85% 31.87% 36.25% 42.30% 45.02% 60.73% 100.00%
P/NAPS 3.21 3.04 3.35 3.36 2.91 2.61 1.98 8.38%
  YoY % 5.59% -9.25% -0.30% 15.46% 11.49% 31.82% -
  Horiz. % 162.12% 153.54% 169.19% 169.70% 146.97% 131.82% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers