Highlights

[DAIBOCI] YoY Quarter Result on 2017-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 09-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -12.53%    YoY -     -16.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 158,963 0 106,373 86,836 97,033 89,673 86,975 11.39%
  YoY % 0.00% 0.00% 22.50% -10.51% 8.21% 3.10% -
  Horiz. % 182.77% 0.00% 122.30% 99.84% 111.56% 103.10% 100.00%
PBT 20,025 0 6,274 6,653 7,428 9,543 8,352 16.93%
  YoY % 0.00% 0.00% -5.70% -10.43% -22.16% 14.26% -
  Horiz. % 239.76% 0.00% 75.12% 79.66% 88.94% 114.26% 100.00%
Tax -4,662 0 -1,261 -1,608 -1,352 -2,354 -2,136 14.98%
  YoY % 0.00% 0.00% 21.58% -18.93% 42.57% -10.21% -
  Horiz. % 218.26% -0.00% 59.04% 75.28% 63.30% 110.21% 100.00%
NP 15,363 0 5,013 5,045 6,076 7,189 6,216 17.56%
  YoY % 0.00% 0.00% -0.63% -16.97% -15.48% 15.65% -
  Horiz. % 247.15% 0.00% 80.65% 81.16% 97.75% 115.65% 100.00%
NP to SH 14,632 0 4,651 5,045 6,076 7,189 6,216 16.54%
  YoY % 0.00% 0.00% -7.81% -16.97% -15.48% 15.65% -
  Horiz. % 235.39% 0.00% 74.82% 81.16% 97.75% 115.65% 100.00%
Tax Rate 23.28 % - % 20.10 % 24.17 % 18.20 % 24.67 % 25.57 % -1.66%
  YoY % 0.00% 0.00% -16.84% 32.80% -26.23% -3.52% -
  Horiz. % 91.04% 0.00% 78.61% 94.52% 71.18% 96.48% 100.00%
Total Cost 143,600 0 101,360 81,791 90,957 82,484 80,759 10.84%
  YoY % 0.00% 0.00% 23.93% -10.08% 10.27% 2.14% -
  Horiz. % 177.81% 0.00% 125.51% 101.28% 112.63% 102.14% 100.00%
Net Worth 232,417 - 203,211 196,737 185,277 174,898 166,215 6.18%
  YoY % 0.00% 0.00% 3.29% 6.19% 5.93% 5.22% -
  Horiz. % 139.83% 0.00% 122.26% 118.36% 111.47% 105.22% 100.00%
Dividend
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 2,622 3,278 3,623 4,542 3,984 -
  YoY % 0.00% 0.00% -20.03% -9.52% -20.23% 14.01% -
  Horiz. % 0.00% 0.00% 65.81% 82.29% 90.94% 114.01% 100.00%
Div Payout % - % - % 56.38 % 64.99 % 59.64 % 63.19 % 64.10 % -
  YoY % 0.00% 0.00% -13.25% 8.97% -5.62% -1.42% -
  Horiz. % 0.00% 0.00% 87.96% 101.39% 93.04% 98.58% 100.00%
Equity
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 232,417 - 203,211 196,737 185,277 174,898 166,215 6.18%
  YoY % 0.00% 0.00% 3.29% 6.19% 5.93% 5.22% -
  Horiz. % 139.83% 0.00% 122.26% 118.36% 111.47% 105.22% 100.00%
NOSH 327,348 327,348 327,760 327,895 272,466 113,570 113,846 20.79%
  YoY % 0.00% -0.13% -0.04% 20.34% 139.91% -0.24% -
  Horiz. % 287.54% 287.54% 287.90% 288.02% 239.33% 99.76% 100.00%
Ratio Analysis
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.66 % - % 4.71 % 5.81 % 6.26 % 8.02 % 7.15 % 5.53%
  YoY % 0.00% 0.00% -18.93% -7.19% -21.95% 12.17% -
  Horiz. % 135.10% 0.00% 65.87% 81.26% 87.55% 112.17% 100.00%
ROE 6.30 % - % 2.29 % 2.56 % 3.28 % 4.11 % 3.74 % 9.77%
  YoY % 0.00% 0.00% -10.55% -21.95% -20.19% 9.89% -
  Horiz. % 168.45% 0.00% 61.23% 68.45% 87.70% 109.89% 100.00%
Per Share
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.56 - 32.45 26.48 35.61 78.96 76.40 -7.78%
  YoY % 0.00% 0.00% 22.55% -25.64% -54.90% 3.35% -
  Horiz. % 63.56% 0.00% 42.47% 34.66% 46.61% 103.35% 100.00%
EPS 4.47 0.00 1.42 1.54 2.23 6.33 5.46 -3.51%
  YoY % 0.00% 0.00% -7.79% -30.94% -64.77% 15.93% -
  Horiz. % 81.87% 0.00% 26.01% 28.21% 40.84% 115.93% 100.00%
DPS 0.00 0.00 0.80 1.00 1.33 4.00 3.50 -
  YoY % 0.00% 0.00% -20.00% -24.81% -66.75% 14.29% -
  Horiz. % 0.00% 0.00% 22.86% 28.57% 38.00% 114.29% 100.00%
NAPS 0.7100 - 0.6200 0.6000 0.6800 1.5400 1.4600 -12.10%
  YoY % 0.00% 0.00% 3.33% -11.76% -55.84% 5.48% -
  Horiz. % 48.63% 0.00% 42.47% 41.10% 46.58% 105.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.48 - 32.44 26.48 29.59 27.35 26.52 11.39%
  YoY % 0.00% 0.00% 22.51% -10.51% 8.19% 3.13% -
  Horiz. % 182.81% 0.00% 122.32% 99.85% 111.58% 103.13% 100.00%
EPS 4.46 0.00 1.42 1.54 1.85 2.19 1.90 16.49%
  YoY % 0.00% 0.00% -7.79% -16.76% -15.53% 15.26% -
  Horiz. % 234.74% 0.00% 74.74% 81.05% 97.37% 115.26% 100.00%
DPS 0.00 0.00 0.80 1.00 1.11 1.39 1.22 -
  YoY % 0.00% 0.00% -20.00% -9.91% -20.14% 13.93% -
  Horiz. % 0.00% 0.00% 65.57% 81.97% 90.98% 113.93% 100.00%
NAPS 0.7088 - 0.6197 0.6000 0.5650 0.5334 0.5069 6.18%
  YoY % 0.00% 0.00% 3.28% 6.19% 5.92% 5.23% -
  Horiz. % 139.83% 0.00% 122.25% 118.37% 111.46% 105.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.2300 1.6400 2.1000 2.3100 2.1100 4.3000 4.4000 -
P/RPS 4.59 0.00 6.47 8.72 5.92 5.45 5.76 -3.98%
  YoY % 0.00% 0.00% -25.80% 47.30% 8.62% -5.38% -
  Horiz. % 79.69% 0.00% 112.33% 151.39% 102.78% 94.62% 100.00%
P/EPS 49.89 0.00 147.99 150.14 94.62 67.93 80.59 -8.22%
  YoY % 0.00% 0.00% -1.43% 58.68% 39.29% -15.71% -
  Horiz. % 61.91% 0.00% 183.63% 186.30% 117.41% 84.29% 100.00%
EY 2.00 0.00 0.68 0.67 1.06 1.47 1.24 8.92%
  YoY % 0.00% 0.00% 1.49% -36.79% -27.89% 18.55% -
  Horiz. % 161.29% 0.00% 54.84% 54.03% 85.48% 118.55% 100.00%
DY 0.00 0.00 0.38 0.43 0.63 0.93 0.80 -
  YoY % 0.00% 0.00% -11.63% -31.75% -32.26% 16.25% -
  Horiz. % 0.00% 0.00% 47.50% 53.75% 78.75% 116.25% 100.00%
P/NAPS 3.14 0.00 3.39 3.85 3.10 2.79 3.01 0.76%
  YoY % 0.00% 0.00% -11.95% 24.19% 11.11% -7.31% -
  Horiz. % 104.32% 0.00% 112.62% 127.91% 102.99% 92.69% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 23/07/14 -
Price 2.2500 0.0000 2.0500 2.2000 2.0700 4.2400 4.4000 -
P/RPS 4.63 0.00 6.32 8.31 5.81 5.37 5.76 -3.83%
  YoY % 0.00% 0.00% -23.95% 43.03% 8.19% -6.77% -
  Horiz. % 80.38% 0.00% 109.72% 144.27% 100.87% 93.23% 100.00%
P/EPS 50.34 0.00 144.47 142.99 92.83 66.98 80.59 -8.07%
  YoY % 0.00% 0.00% 1.04% 54.03% 38.59% -16.89% -
  Horiz. % 62.46% 0.00% 179.27% 177.43% 115.19% 83.11% 100.00%
EY 1.99 0.00 0.69 0.70 1.08 1.49 1.24 8.83%
  YoY % 0.00% 0.00% -1.43% -35.19% -27.52% 20.16% -
  Horiz. % 160.48% 0.00% 55.65% 56.45% 87.10% 120.16% 100.00%
DY 0.00 0.00 0.39 0.45 0.64 0.94 0.80 -
  YoY % 0.00% 0.00% -13.33% -29.69% -31.91% 17.50% -
  Horiz. % 0.00% 0.00% 48.75% 56.25% 80.00% 117.50% 100.00%
P/NAPS 3.17 0.00 3.31 3.67 3.04 2.75 3.01 0.93%
  YoY % 0.00% 0.00% -9.81% 20.72% 10.55% -8.64% -
  Horiz. % 105.32% 0.00% 109.97% 121.93% 101.00% 91.36% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.4950.00 
 KOTRA 1.840.00 
 UCREST 0.050.00 
 EITA 1.050.00 
 PUC 0.0850.00 
 WILLOW 0.3750.00 
 IRIS 0.0750.00 
 HSI-C9L 0.070.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

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