Highlights

[DAIBOCI] YoY Annualized 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 -     4.26%    YoY -     -6.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 376,464 358,796 344,628 361,572 293,544 275,036 -
  YoY % 0.00% 4.92% 4.11% -4.69% 23.17% 6.73% -
  Horiz. % 0.00% 136.88% 130.45% 125.30% 131.46% 106.73% 100.00%
PBT 0 29,740 32,292 32,596 35,560 38,008 28,776 -
  YoY % 0.00% -7.90% -0.93% -8.34% -6.44% 32.08% -
  Horiz. % 0.00% 103.35% 112.22% 113.27% 123.58% 132.08% 100.00%
Tax 0 -6,668 -6,260 -7,848 -9,144 -9,560 -7,636 -
  YoY % 0.00% -6.52% 20.23% 14.17% 4.35% -25.20% -
  Horiz. % -0.00% 87.32% 81.98% 102.78% 119.75% 125.20% 100.00%
NP 0 23,072 26,032 24,748 26,416 28,448 21,140 -
  YoY % 0.00% -11.37% 5.19% -6.31% -7.14% 34.57% -
  Horiz. % 0.00% 109.14% 123.14% 117.07% 124.96% 134.57% 100.00%
NP to SH 0 23,072 26,032 24,748 26,416 28,448 20,412 -
  YoY % 0.00% -11.37% 5.19% -6.31% -7.14% 39.37% -
  Horiz. % 0.00% 113.03% 127.53% 121.24% 129.41% 139.37% 100.00%
Tax Rate - % 22.42 % 19.39 % 24.08 % 25.71 % 25.15 % 26.54 % -
  YoY % 0.00% 15.63% -19.48% -6.34% 2.23% -5.24% -
  Horiz. % 0.00% 84.48% 73.06% 90.73% 96.87% 94.76% 100.00%
Total Cost 0 353,392 332,764 319,880 335,156 265,096 253,896 -
  YoY % 0.00% 6.20% 4.03% -4.56% 26.43% 4.41% -
  Horiz. % 0.00% 139.19% 131.06% 125.99% 132.01% 104.41% 100.00%
Net Worth - 193,613 183,208 171,419 163,961 154,263 142,496 -
  YoY % 0.00% 5.68% 6.88% 4.55% 6.29% 8.26% -
  Horiz. % 0.00% 135.87% 128.57% 120.30% 115.06% 108.26% 100.00%
Dividend
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 14,398 15,859 15,893 15,940 18,148 10,444 -
  YoY % 0.00% -9.22% -0.21% -0.30% -12.17% 73.76% -
  Horiz. % 0.00% 137.85% 151.85% 152.16% 152.62% 173.76% 100.00%
Div Payout % - % 62.41 % 60.92 % 64.22 % 60.34 % 63.80 % 51.17 % -
  YoY % 0.00% 2.45% -5.14% 6.43% -5.42% 24.68% -
  Horiz. % 0.00% 121.97% 119.05% 125.50% 117.92% 124.68% 100.00%
Equity
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth - 193,613 183,208 171,419 163,961 154,263 142,496 -
  YoY % 0.00% 5.68% 6.88% 4.55% 6.29% 8.26% -
  Horiz. % 0.00% 135.87% 128.57% 120.30% 115.06% 108.26% 100.00%
NOSH 327,372 272,695 273,445 113,522 113,862 113,429 74,605 25.16%
  YoY % 20.05% -0.27% 140.87% -0.30% 0.38% 52.04% -
  Horiz. % 438.81% 365.52% 366.52% 152.16% 152.62% 152.04% 100.00%
Ratio Analysis
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin - % 6.13 % 7.26 % 7.18 % 7.31 % 9.69 % 7.69 % -
  YoY % 0.00% -15.56% 1.11% -1.78% -24.56% 26.01% -
  Horiz. % 0.00% 79.71% 94.41% 93.37% 95.06% 126.01% 100.00%
ROE - % 11.92 % 14.21 % 14.44 % 16.11 % 18.44 % 14.32 % -
  YoY % 0.00% -16.12% -1.59% -10.37% -12.64% 28.77% -
  Horiz. % 0.00% 83.24% 99.23% 100.84% 112.50% 128.77% 100.00%
Per Share
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS - 138.05 131.21 303.58 317.55 258.79 368.65 -
  YoY % 0.00% 5.21% -56.78% -4.40% 22.71% -29.80% -
  Horiz. % 0.00% 37.45% 35.59% 82.35% 86.14% 70.20% 100.00%
EPS 0.00 8.48 9.52 21.80 23.20 25.08 27.36 -
  YoY % 0.00% -10.92% -56.33% -6.03% -7.50% -8.33% -
  Horiz. % 0.00% 30.99% 34.80% 79.68% 84.80% 91.67% 100.00%
DPS 0.00 5.28 5.80 14.00 14.00 16.00 14.00 -
  YoY % 0.00% -8.97% -58.57% 0.00% -12.50% 14.29% -
  Horiz. % 0.00% 37.71% 41.43% 100.00% 100.00% 114.29% 100.00%
NAPS - 0.7100 0.6700 1.5100 1.4400 1.3600 1.9100 -
  YoY % 0.00% 5.97% -55.63% 4.86% 5.88% -28.80% -
  Horiz. % 0.00% 37.17% 35.08% 79.06% 75.39% 71.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS - 114.81 109.42 105.10 110.27 89.52 83.88 -
  YoY % 0.00% 4.93% 4.11% -4.69% 23.18% 6.72% -
  Horiz. % 0.00% 136.87% 130.45% 125.30% 131.46% 106.72% 100.00%
EPS 0.00 7.04 7.94 7.55 8.06 8.68 6.23 -
  YoY % 0.00% -11.34% 5.17% -6.33% -7.14% 39.33% -
  Horiz. % 0.00% 113.00% 127.45% 121.19% 129.37% 139.33% 100.00%
DPS 0.00 4.39 4.84 4.85 4.86 5.53 3.19 -
  YoY % 0.00% -9.30% -0.21% -0.21% -12.12% 73.35% -
  Horiz. % 0.00% 137.62% 151.72% 152.04% 152.35% 173.35% 100.00%
NAPS - 0.5905 0.5587 0.5228 0.5000 0.4705 0.4346 -
  YoY % 0.00% 5.69% 6.87% 4.56% 6.27% 8.26% -
  Horiz. % 0.00% 135.87% 128.55% 120.29% 115.05% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.9400 2.4600 2.1700 4.4500 4.6300 2.8100 1.8700 -
P/RPS 0.00 1.78 1.65 1.47 1.46 1.09 0.51 -
  YoY % 0.00% 7.88% 12.24% 0.68% 33.94% 113.73% -
  Horiz. % 0.00% 349.02% 323.53% 288.24% 286.27% 213.73% 100.00%
P/EPS 0.00 29.08 22.79 20.41 19.96 11.20 6.83 -
  YoY % 0.00% 27.60% 11.66% 2.25% 78.21% 63.98% -
  Horiz. % 0.00% 425.77% 333.67% 298.83% 292.24% 163.98% 100.00%
EY 0.00 3.44 4.39 4.90 5.01 8.93 14.63 -
  YoY % 0.00% -21.64% -10.41% -2.20% -43.90% -38.96% -
  Horiz. % 0.00% 23.51% 30.01% 33.49% 34.24% 61.04% 100.00%
DY 0.00 2.15 2.67 3.15 3.02 5.69 7.49 -
  YoY % 0.00% -19.48% -15.24% 4.30% -46.92% -24.03% -
  Horiz. % 0.00% 28.70% 35.65% 42.06% 40.32% 75.97% 100.00%
P/NAPS 0.00 3.46 3.24 2.95 3.22 2.07 0.98 -
  YoY % 0.00% 6.79% 9.83% -8.39% 55.56% 111.22% -
  Horiz. % 0.00% 353.06% 330.61% 301.02% 328.57% 211.22% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 -
Price 0.0000 2.5500 2.0700 4.3200 4.5000 3.1000 1.8800 -
P/RPS 0.00 1.85 1.58 1.42 1.42 1.20 0.51 -
  YoY % 0.00% 17.09% 11.27% 0.00% 18.33% 135.29% -
  Horiz. % 0.00% 362.75% 309.80% 278.43% 278.43% 235.29% 100.00%
P/EPS 0.00 30.14 21.74 19.82 19.40 12.36 6.87 -
  YoY % 0.00% 38.64% 9.69% 2.16% 56.96% 79.91% -
  Horiz. % 0.00% 438.72% 316.45% 288.50% 282.39% 179.91% 100.00%
EY 0.00 3.32 4.60 5.05 5.16 8.09 14.55 -
  YoY % 0.00% -27.83% -8.91% -2.13% -36.22% -44.40% -
  Horiz. % 0.00% 22.82% 31.62% 34.71% 35.46% 55.60% 100.00%
DY 0.00 2.07 2.80 3.24 3.11 5.16 7.45 -
  YoY % 0.00% -26.07% -13.58% 4.18% -39.73% -30.74% -
  Horiz. % 0.00% 27.79% 37.58% 43.49% 41.74% 69.26% 100.00%
P/NAPS 0.00 3.59 3.09 2.86 3.12 2.28 0.98 -
  YoY % 0.00% 16.18% 8.04% -8.33% 36.84% 132.65% -
  Horiz. % 0.00% 366.33% 315.31% 291.84% 318.37% 232.65% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

341  427  442  1077 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.045-0.005 
 HIBISCS 0.340.00 
 JAKS 0.78+0.02 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers