Highlights

[DAIBOCI] YoY Cumulative 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 -     66.73%    YoY -     -3.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 320,304 282,986 280,798 261,840 260,458 230,139 204,992 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 21,222 24,570 22,682 26,828 23,916 27,655 25,240 -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 -3,261 -5,985 -4,095 -6,695 -6,080 -7,128 -6,476 -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 17,961 18,585 18,587 20,133 17,836 20,527 18,764 -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 16,814 18,028 18,587 20,133 17,836 20,527 18,393 -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 302,343 264,401 262,211 241,707 242,622 209,612 186,228 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 9,330 11,369 11,174 12,483 10,806 12,488 14,723 -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 8.28 % 7.64 % 10.03 % 11.37 % 10.74 % 12.91 % 12.30 % -6.38%
  YoY % 8.38% -23.83% -11.79% 5.87% -16.81% 4.96% -
  Horiz. % 67.32% 62.11% 81.54% 92.44% 87.32% 104.96% 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 97.84 86.37 103.03 230.72 228.97 202.70 181.00 -9.74%
  YoY % 13.28% -16.17% -55.34% 0.76% 12.96% 11.99% -
  Horiz. % 54.06% 47.72% 56.92% 127.47% 126.50% 111.99% 100.00%
EPS 5.13 5.50 6.82 17.74 15.68 18.08 16.24 -17.47%
  YoY % -6.73% -19.35% -61.56% 13.14% -13.27% 11.33% -
  Horiz. % 31.59% 33.87% 42.00% 109.24% 96.55% 111.33% 100.00%
DPS 2.85 3.47 4.10 11.00 9.50 11.00 13.00 -22.34%
  YoY % -17.87% -15.37% -62.73% 15.79% -13.64% -15.38% -
  Horiz. % 21.92% 26.69% 31.54% 84.62% 73.08% 84.62% 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 97.68 86.30 85.64 79.85 79.43 70.19 62.52 7.72%
  YoY % 13.19% 0.77% 7.25% 0.53% 13.16% 12.27% -
  Horiz. % 156.24% 138.04% 136.98% 127.72% 127.05% 112.27% 100.00%
EPS 5.13 5.50 5.67 6.14 5.44 6.26 5.61 -1.48%
  YoY % -6.73% -3.00% -7.65% 12.87% -13.10% 11.59% -
  Horiz. % 91.44% 98.04% 101.07% 109.45% 96.97% 111.59% 100.00%
DPS 2.85 3.47 3.41 3.81 3.30 3.81 4.49 -7.29%
  YoY % -17.87% 1.76% -10.50% 15.45% -13.39% -15.14% -
  Horiz. % 63.47% 77.28% 75.95% 84.86% 73.50% 84.86% 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 2.04 2.54 2.15 1.91 1.88 1.75 1.34 7.25%
  YoY % -19.69% 18.14% 12.57% 1.60% 7.43% 30.60% -
  Horiz. % 152.24% 189.55% 160.45% 142.54% 140.30% 130.60% 100.00%
P/EPS 38.94 39.80 32.55 24.80 27.42 19.58 14.90 17.36%
  YoY % -2.16% 22.27% 31.25% -9.56% 40.04% 31.41% -
  Horiz. % 261.34% 267.11% 218.46% 166.44% 184.03% 131.41% 100.00%
EY 2.57 2.51 3.07 4.03 3.65 5.11 6.71 -14.78%
  YoY % 2.39% -18.24% -23.82% 10.41% -28.57% -23.85% -
  Horiz. % 38.30% 37.41% 45.75% 60.06% 54.40% 76.15% 100.00%
DY 1.43 1.58 1.85 2.50 2.21 3.11 5.37 -19.78%
  YoY % -9.49% -14.59% -26.00% 13.12% -28.94% -42.09% -
  Horiz. % 26.63% 29.42% 34.45% 46.55% 41.15% 57.91% 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 2.03 2.54 2.21 2.27 1.86 1.80 1.45 5.77%
  YoY % -20.08% 14.93% -2.64% 22.04% 3.33% 24.14% -
  Horiz. % 140.00% 175.17% 152.41% 156.55% 128.28% 124.14% 100.00%
P/EPS 38.75 39.80 33.43 29.54 27.10 20.19 16.13 15.72%
  YoY % -2.64% 19.05% 13.17% 9.00% 34.22% 25.17% -
  Horiz. % 240.24% 246.75% 207.25% 183.14% 168.01% 125.17% 100.00%
EY 2.58 2.51 2.99 3.39 3.69 4.95 6.20 -13.59%
  YoY % 2.79% -16.05% -11.80% -8.13% -25.45% -20.16% -
  Horiz. % 41.61% 40.48% 48.23% 54.68% 59.52% 79.84% 100.00%
DY 1.43 1.58 1.80 2.10 2.24 3.01 4.96 -18.71%
  YoY % -9.49% -12.22% -14.29% -6.25% -25.58% -39.31% -
  Horiz. % 28.83% 31.85% 36.29% 42.34% 45.16% 60.69% 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.
 


 

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

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers