Highlights

[DAIBOCI] YoY Annualized Quarter Result on 2019-10-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 02-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Oct-2019  [#1]
Profit Trend QoQ -     153.81%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 610,256 0 376,464 358,796 344,628 361,572 293,544 11.75%
  YoY % 0.00% 0.00% 4.92% 4.11% -4.69% 23.17% -
  Horiz. % 207.89% 0.00% 128.25% 122.23% 117.40% 123.17% 100.00%
PBT 59,820 0 29,740 32,292 32,596 35,560 38,008 7.13%
  YoY % 0.00% 0.00% -7.90% -0.93% -8.34% -6.44% -
  Horiz. % 157.39% 0.00% 78.25% 84.96% 85.76% 93.56% 100.00%
Tax -14,604 0 -6,668 -6,260 -7,848 -9,144 -9,560 6.64%
  YoY % 0.00% 0.00% -6.52% 20.23% 14.17% 4.35% -
  Horiz. % 152.76% -0.00% 69.75% 65.48% 82.09% 95.65% 100.00%
NP 45,216 0 23,072 26,032 24,748 26,416 28,448 7.29%
  YoY % 0.00% 0.00% -11.37% 5.19% -6.31% -7.14% -
  Horiz. % 158.94% 0.00% 81.10% 91.51% 86.99% 92.86% 100.00%
NP to SH 43,904 0 23,072 26,032 24,748 26,416 28,448 6.81%
  YoY % 0.00% 0.00% -11.37% 5.19% -6.31% -7.14% -
  Horiz. % 154.33% 0.00% 81.10% 91.51% 86.99% 92.86% 100.00%
Tax Rate 24.41 % - % 22.42 % 19.39 % 24.08 % 25.71 % 25.15 % -0.45%
  YoY % 0.00% 0.00% 15.63% -19.48% -6.34% 2.23% -
  Horiz. % 97.06% 0.00% 89.15% 77.10% 95.75% 102.23% 100.00%
Total Cost 565,040 0 353,392 332,764 319,880 335,156 265,096 12.17%
  YoY % 0.00% 0.00% 6.20% 4.03% -4.56% 26.43% -
  Horiz. % 213.15% 0.00% 133.31% 125.53% 120.67% 126.43% 100.00%
Net Worth 216,049 - 193,613 183,208 171,419 163,961 154,263 5.25%
  YoY % 0.00% 0.00% 5.68% 6.88% 4.55% 6.29% -
  Horiz. % 140.05% 0.00% 125.51% 118.76% 111.12% 106.29% 100.00%
Dividend
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 14,398 15,859 15,893 15,940 18,148 -
  YoY % 0.00% 0.00% -9.22% -0.21% -0.30% -12.17% -
  Horiz. % 0.00% 0.00% 79.34% 87.39% 87.57% 87.83% 100.00%
Div Payout % - % - % 62.41 % 60.92 % 64.22 % 60.34 % 63.80 % -
  YoY % 0.00% 0.00% 2.45% -5.14% 6.43% -5.42% -
  Horiz. % 0.00% 0.00% 97.82% 95.49% 100.66% 94.58% 100.00%
Equity
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 216,049 - 193,613 183,208 171,419 163,961 154,263 5.25%
  YoY % 0.00% 0.00% 5.68% 6.88% 4.55% 6.29% -
  Horiz. % 140.05% 0.00% 125.51% 118.76% 111.12% 106.29% 100.00%
NOSH 327,348 327,372 272,695 273,445 113,522 113,862 113,429 17.45%
  YoY % -0.01% 20.05% -0.27% 140.87% -0.30% 0.38% -
  Horiz. % 288.59% 288.61% 240.41% 241.07% 100.08% 100.38% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.41 % - % 6.13 % 7.26 % 7.18 % 7.31 % 9.69 % -3.99%
  YoY % 0.00% 0.00% -15.56% 1.11% -1.78% -24.56% -
  Horiz. % 76.47% 0.00% 63.26% 74.92% 74.10% 75.44% 100.00%
ROE 20.32 % - % 11.92 % 14.21 % 14.44 % 16.11 % 18.44 % 1.48%
  YoY % 0.00% 0.00% -16.12% -1.59% -10.37% -12.64% -
  Horiz. % 110.20% 0.00% 64.64% 77.06% 78.31% 87.36% 100.00%
Per Share
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 186.42 - 138.05 131.21 303.58 317.55 258.79 -4.86%
  YoY % 0.00% 0.00% 5.21% -56.78% -4.40% 22.71% -
  Horiz. % 72.04% 0.00% 53.34% 50.70% 117.31% 122.71% 100.00%
EPS 13.40 0.00 8.48 9.52 21.80 23.20 25.08 -9.07%
  YoY % 0.00% 0.00% -10.92% -56.33% -6.03% -7.50% -
  Horiz. % 53.43% 0.00% 33.81% 37.96% 86.92% 92.50% 100.00%
DPS 0.00 0.00 5.28 5.80 14.00 14.00 16.00 -
  YoY % 0.00% 0.00% -8.97% -58.57% 0.00% -12.50% -
  Horiz. % 0.00% 0.00% 33.00% 36.25% 87.50% 87.50% 100.00%
NAPS 0.6600 - 0.7100 0.6700 1.5100 1.4400 1.3600 -10.39%
  YoY % 0.00% 0.00% 5.97% -55.63% 4.86% 5.88% -
  Horiz. % 48.53% 0.00% 52.21% 49.26% 111.03% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 186.11 - 114.81 109.42 105.10 110.27 89.52 11.75%
  YoY % 0.00% 0.00% 4.93% 4.11% -4.69% 23.18% -
  Horiz. % 207.90% 0.00% 128.25% 122.23% 117.40% 123.18% 100.00%
EPS 13.39 0.00 7.04 7.94 7.55 8.06 8.68 6.80%
  YoY % 0.00% 0.00% -11.34% 5.17% -6.33% -7.14% -
  Horiz. % 154.26% 0.00% 81.11% 91.47% 86.98% 92.86% 100.00%
DPS 0.00 0.00 4.39 4.84 4.85 4.86 5.53 -
  YoY % 0.00% 0.00% -9.30% -0.21% -0.21% -12.12% -
  Horiz. % 0.00% 0.00% 79.39% 87.52% 87.70% 87.88% 100.00%
NAPS 0.6589 - 0.5905 0.5587 0.5228 0.5000 0.4705 5.24%
  YoY % 0.00% 0.00% 5.69% 6.87% 4.56% 6.27% -
  Horiz. % 140.04% 0.00% 125.50% 118.75% 111.12% 106.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.0500 1.9400 2.4600 2.1700 4.4500 4.6300 2.8100 -
P/RPS 1.10 0.00 1.78 1.65 1.47 1.46 1.09 0.14%
  YoY % 0.00% 0.00% 7.88% 12.24% 0.68% 33.94% -
  Horiz. % 100.92% 0.00% 163.30% 151.38% 134.86% 133.94% 100.00%
P/EPS 15.28 0.00 29.08 22.79 20.41 19.96 11.20 4.83%
  YoY % 0.00% 0.00% 27.60% 11.66% 2.25% 78.21% -
  Horiz. % 136.43% 0.00% 259.64% 203.48% 182.23% 178.21% 100.00%
EY 6.54 0.00 3.44 4.39 4.90 5.01 8.93 -4.62%
  YoY % 0.00% 0.00% -21.64% -10.41% -2.20% -43.90% -
  Horiz. % 73.24% 0.00% 38.52% 49.16% 54.87% 56.10% 100.00%
DY 0.00 0.00 2.15 2.67 3.15 3.02 5.69 -
  YoY % 0.00% 0.00% -19.48% -15.24% 4.30% -46.92% -
  Horiz. % 0.00% 0.00% 37.79% 46.92% 55.36% 53.08% 100.00%
P/NAPS 3.11 0.00 3.46 3.24 2.95 3.22 2.07 6.37%
  YoY % 0.00% 0.00% 6.79% 9.83% -8.39% 55.56% -
  Horiz. % 150.24% 0.00% 167.15% 156.52% 142.51% 155.56% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/12/19 - 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 -
Price 2.2700 0.0000 2.5500 2.0700 4.3200 4.5000 3.1000 -
P/RPS 1.22 0.00 1.85 1.58 1.42 1.42 1.20 0.25%
  YoY % 0.00% 0.00% 17.09% 11.27% 0.00% 18.33% -
  Horiz. % 101.67% 0.00% 154.17% 131.67% 118.33% 118.33% 100.00%
P/EPS 16.93 0.00 30.14 21.74 19.82 19.40 12.36 4.89%
  YoY % 0.00% 0.00% 38.64% 9.69% 2.16% 56.96% -
  Horiz. % 136.97% 0.00% 243.85% 175.89% 160.36% 156.96% 100.00%
EY 5.91 0.00 3.32 4.60 5.05 5.16 8.09 -4.65%
  YoY % 0.00% 0.00% -27.83% -8.91% -2.13% -36.22% -
  Horiz. % 73.05% 0.00% 41.04% 56.86% 62.42% 63.78% 100.00%
DY 0.00 0.00 2.07 2.80 3.24 3.11 5.16 -
  YoY % 0.00% 0.00% -26.07% -13.58% 4.18% -39.73% -
  Horiz. % 0.00% 0.00% 40.12% 54.26% 62.79% 60.27% 100.00%
P/NAPS 3.44 0.00 3.59 3.09 2.86 3.12 2.28 6.44%
  YoY % 0.00% 0.00% 16.18% 8.04% -8.33% 36.84% -
  Horiz. % 150.88% 0.00% 157.46% 135.53% 125.44% 136.84% 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