Highlights

[DAIBOCI] YoY Cumulative 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 -     94.12%    YoY -     -2.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 180,952 186,732 175,830 177,368 142,846 139,335 140,861 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 14,088 15,501 17,692 17,242 17,573 15,987 12,512 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 -3,275 -2,917 -4,316 -4,422 -4,446 -4,163 -2,506 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 10,813 12,584 13,376 12,820 13,127 11,824 10,006 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 10,813 12,584 13,376 12,820 13,127 11,490 9,621 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 170,139 174,148 162,454 164,548 129,719 127,511 130,855 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 7,607 7,588 8,516 7,969 7,948 7,125 4,870 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 5.50 % 6.78 % 7.65 % 7.71 % 8.50 % 7.82 % 7.09 % -4.14%
  YoY % -18.88% -11.37% -0.78% -9.29% 8.70% 10.30% -
  Horiz. % 77.57% 95.63% 107.90% 108.74% 119.89% 110.30% 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 55.19 68.41 154.85 155.79 125.79 185.78 187.99 -18.46%
  YoY % -19.32% -55.82% -0.60% 23.85% -32.29% -1.18% -
  Horiz. % 29.36% 36.39% 82.37% 82.87% 66.91% 98.82% 100.00%
EPS 3.30 4.61 11.78 11.26 11.56 15.32 12.84 -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 2.32 2.78 7.50 7.00 7.00 9.50 6.50 -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 - 327,922
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.18 56.94 53.62 54.09 43.56 42.49 42.96 4.26%
  YoY % -3.09% 6.19% -0.87% 24.17% 2.52% -1.09% -
  Horiz. % 128.45% 132.54% 124.81% 125.91% 101.40% 98.91% 100.00%
EPS 3.30 3.84 4.08 3.91 4.00 3.50 2.93 2.00%
  YoY % -14.06% -5.88% 4.35% -2.25% 14.29% 19.45% -
  Horiz. % 112.63% 131.06% 139.25% 133.45% 136.52% 119.45% 100.00%
DPS 2.32 2.31 2.60 2.43 2.42 2.17 1.49 7.65%
  YoY % 0.43% -11.15% 7.00% 0.41% 11.52% 45.64% -
  Horiz. % 155.70% 155.03% 174.50% 163.09% 162.42% 145.64% 100.00%
NAPS 0.6000 0.5661 0.5332 0.5069 0.4710 0.4483 0.4136 6.39%
  YoY % 5.99% 6.17% 5.19% 7.62% 5.06% 8.39% -
  Horiz. % 145.07% 136.87% 128.92% 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 4.19 3.08 2.78 2.82 2.84 1.10 0.93 28.49%
  YoY % 36.04% 10.79% -1.42% -0.70% 158.18% 18.28% -
  Horiz. % 450.54% 331.18% 298.92% 303.23% 305.38% 118.28% 100.00%
P/EPS 70.05 45.77 36.50 39.08 30.88 13.38 13.55 31.46%
  YoY % 53.05% 25.40% -6.60% 26.55% 130.79% -1.25% -
  Horiz. % 516.97% 337.79% 269.37% 288.41% 227.90% 98.75% 100.00%
EY 1.43 2.18 2.74 2.56 3.24 7.47 7.38 -23.91%
  YoY % -34.40% -20.44% 7.03% -20.99% -56.63% 1.22% -
  Horiz. % 19.38% 29.54% 37.13% 34.69% 43.90% 101.22% 100.00%
DY 1.00 1.32 1.74 1.59 1.96 4.63 3.74 -19.72%
  YoY % -24.24% -24.14% 9.43% -18.88% -57.67% 23.80% -
  Horiz. % 26.74% 35.29% 46.52% 42.51% 52.41% 123.80% 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 3.99 3.03 2.74 2.82 2.74 1.14 1.03 25.29%
  YoY % 31.68% 10.58% -2.84% 2.92% 140.35% 10.68% -
  Horiz. % 387.38% 294.17% 266.02% 273.79% 266.02% 110.68% 100.00%
P/EPS 66.71 44.90 35.99 39.08 29.84 13.77 15.03 28.17%
  YoY % 48.57% 24.76% -7.91% 30.97% 116.70% -8.38% -
  Horiz. % 443.85% 298.74% 239.45% 260.01% 198.54% 91.62% 100.00%
EY 1.50 2.23 2.78 2.56 3.35 7.26 6.65 -21.96%
  YoY % -32.74% -19.78% 8.59% -23.58% -53.86% 9.17% -
  Horiz. % 22.56% 33.53% 41.80% 38.50% 50.38% 109.17% 100.00%
DY 1.05 1.34 1.77 1.59 2.03 4.50 3.37 -17.65%
  YoY % -21.64% -24.29% 11.32% -21.67% -54.89% 33.53% -
  Horiz. % 31.16% 39.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS