Highlights

[DAIBOCI] YoY 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 -     -5.88%    YoY -     3.34%
Quarter Report


View:


Show?  YoY % Horiz. %

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 86,836 97,033 89,673 86,975 69,460 70,576 73,191 2.89%
  YoY % -10.51% 8.21% 3.10% 25.22% -1.58% -3.57% -
  Horiz. % 118.64% 132.58% 122.52% 118.83% 94.90% 96.43% 100.00%
PBT 6,653 7,428 9,543 8,352 8,071 8,793 6,623 0.08%
  YoY % -10.43% -22.16% 14.26% 3.48% -8.21% 32.76% -
  Horiz. % 100.45% 112.15% 144.09% 126.11% 121.86% 132.76% 100.00%
Tax -1,608 -1,352 -2,354 -2,136 -2,056 -2,254 -1,463 1.59%
  YoY % -18.93% 42.57% -10.21% -3.89% 8.78% -54.07% -
  Horiz. % 109.91% 92.41% 160.90% 146.00% 140.53% 154.07% 100.00%
NP 5,045 6,076 7,189 6,216 6,015 6,539 5,160 -0.37%
  YoY % -16.97% -15.48% 15.65% 3.34% -8.01% 26.72% -
  Horiz. % 97.77% 117.75% 139.32% 120.47% 116.57% 126.72% 100.00%
NP to SH 5,045 6,076 7,189 6,216 6,015 6,387 4,975 0.23%
  YoY % -16.97% -15.48% 15.65% 3.34% -5.82% 28.38% -
  Horiz. % 101.41% 122.13% 144.50% 124.94% 120.90% 128.38% 100.00%
Tax Rate 24.17 % 18.20 % 24.67 % 25.57 % 25.47 % 25.63 % 22.09 % 1.51%
  YoY % 32.80% -26.23% -3.52% 0.39% -0.62% 16.03% -
  Horiz. % 109.42% 82.39% 111.68% 115.75% 115.30% 116.03% 100.00%
Total Cost 81,791 90,957 82,484 80,759 63,445 64,037 68,031 3.11%
  YoY % -10.08% 10.27% 2.14% 27.29% -0.92% -5.87% -
  Horiz. % 120.23% 133.70% 121.24% 118.71% 93.26% 94.13% 100.00%
Net Worth 196,737 185,277 174,898 166,215 154,638 147,798 135,613 6.39%
  YoY % 6.19% 5.93% 5.22% 7.49% 4.63% 8.98% -
  Horiz. % 145.07% 136.62% 128.97% 122.57% 114.03% 108.98% 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 3,278 3,623 4,542 3,984 3,411 4,524 2,622 3.79%
  YoY % -9.52% -20.23% 14.01% 16.81% -24.61% 72.53% -
  Horiz. % 125.04% 138.19% 173.23% 151.95% 130.08% 172.53% 100.00%
Div Payout % 64.99 % 59.64 % 63.19 % 64.10 % 56.71 % 70.84 % 52.71 % 3.55%
  YoY % 8.97% -5.62% -1.42% 13.03% -19.95% 34.40% -
  Horiz. % 123.30% 113.15% 119.88% 121.61% 107.59% 134.40% 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 196,737 185,277 174,898 166,215 154,638 147,798 135,613 6.39%
  YoY % 6.19% 5.93% 5.22% 7.49% 4.63% 8.98% -
  Horiz. % 145.07% 136.62% 128.97% 122.57% 114.03% 108.98% 100.00%
NOSH 327,895 272,466 113,570 113,846 113,705 75,407 74,924 27.87%
  YoY % 20.34% 139.91% -0.24% 0.12% 50.79% 0.64% -
  Horiz. % 437.63% 363.65% 151.58% 151.95% 151.76% 100.64% 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 5.81 % 6.26 % 8.02 % 7.15 % 8.66 % 9.27 % 7.05 % -3.17%
  YoY % -7.19% -21.95% 12.17% -17.44% -6.58% 31.49% -
  Horiz. % 82.41% 88.79% 113.76% 101.42% 122.84% 131.49% 100.00%
ROE 2.56 % 3.28 % 4.11 % 3.74 % 3.89 % 4.32 % 3.67 % -5.82%
  YoY % -21.95% -20.19% 9.89% -3.86% -9.95% 17.71% -
  Horiz. % 69.75% 89.37% 111.99% 101.91% 105.99% 117.71% 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 26.48 35.61 78.96 76.40 61.09 93.59 97.69 -19.54%
  YoY % -25.64% -54.90% 3.35% 25.06% -34.73% -4.20% -
  Horiz. % 27.11% 36.45% 80.83% 78.21% 62.53% 95.80% 100.00%
EPS 1.54 2.23 6.33 5.46 5.29 8.47 6.64 -21.60%
  YoY % -30.94% -64.77% 15.93% 3.21% -37.54% 27.56% -
  Horiz. % 23.19% 33.58% 95.33% 82.23% 79.67% 127.56% 100.00%
DPS 1.00 1.33 4.00 3.50 3.00 6.00 3.50 -18.83%
  YoY % -24.81% -66.75% 14.29% 16.67% -50.00% 71.43% -
  Horiz. % 28.57% 38.00% 114.29% 100.00% 85.71% 171.43% 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 - 327,898
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 26.48 29.59 27.35 26.52 21.18 21.52 22.32 2.89%
  YoY % -10.51% 8.19% 3.13% 25.21% -1.58% -3.58% -
  Horiz. % 118.64% 132.57% 122.54% 118.82% 94.89% 96.42% 100.00%
EPS 1.54 1.85 2.19 1.90 1.83 1.95 1.52 0.22%
  YoY % -16.76% -15.53% 15.26% 3.83% -6.15% 28.29% -
  Horiz. % 101.32% 121.71% 144.08% 125.00% 120.39% 128.29% 100.00%
DPS 1.00 1.11 1.39 1.22 1.04 1.38 0.80 3.79%
  YoY % -9.91% -20.14% 13.93% 17.31% -24.64% 72.50% -
  Horiz. % 125.00% 138.75% 173.75% 152.50% 130.00% 172.50% 100.00%
NAPS 0.6000 0.5650 0.5334 0.5069 0.4716 0.4507 0.4136 6.39%
  YoY % 6.19% 5.92% 5.23% 7.49% 4.64% 8.97% -
  Horiz. % 145.07% 136.61% 128.97% 122.56% 114.02% 108.97% 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 8.72 5.92 5.45 5.76 5.84 2.19 1.78 30.29%
  YoY % 47.30% 8.62% -5.38% -1.37% 166.67% 23.03% -
  Horiz. % 489.89% 332.58% 306.18% 323.60% 328.09% 123.03% 100.00%
P/EPS 150.14 94.62 67.93 80.59 67.49 24.20 26.20 33.74%
  YoY % 58.68% 39.29% -15.71% 19.41% 178.88% -7.63% -
  Horiz. % 573.05% 361.15% 259.27% 307.60% 257.60% 92.37% 100.00%
EY 0.67 1.06 1.47 1.24 1.48 4.13 3.82 -25.16%
  YoY % -36.79% -27.89% 18.55% -16.22% -64.16% 8.12% -
  Horiz. % 17.54% 27.75% 38.48% 32.46% 38.74% 108.12% 100.00%
DY 0.43 0.63 0.93 0.80 0.84 2.93 2.01 -22.65%
  YoY % -31.75% -32.26% 16.25% -4.76% -71.33% 45.77% -
  Horiz. % 21.39% 31.34% 46.27% 39.80% 41.79% 145.77% 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 8.31 5.81 5.37 5.76 5.65 2.25 1.98 26.98%
  YoY % 43.03% 8.19% -6.77% 1.95% 151.11% 13.64% -
  Horiz. % 419.70% 293.43% 271.21% 290.91% 285.35% 113.64% 100.00%
P/EPS 142.99 92.83 66.98 80.59 65.22 24.91 29.07 30.38%
  YoY % 54.03% 38.59% -16.89% 23.57% 161.82% -14.31% -
  Horiz. % 491.88% 319.33% 230.41% 277.23% 224.36% 85.69% 100.00%
EY 0.70 1.08 1.49 1.24 1.53 4.01 3.44 -23.29%
  YoY % -35.19% -27.52% 20.16% -18.95% -61.85% 16.57% -
  Horiz. % 20.35% 31.40% 43.31% 36.05% 44.48% 116.57% 100.00%
DY 0.45 0.64 0.94 0.80 0.87 2.84 1.81 -20.69%
  YoY % -29.69% -31.91% 17.50% -8.05% -69.37% 56.91% -
  Horiz. % 24.86% 35.36% 51.93% 44.20% 48.07% 156.91% 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.
 


 

322  199  521  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers