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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 106,373 86,836 97,033 89,673 86,975 69,460 70,576 7.07%
  YoY % 22.50% -10.51% 8.21% 3.10% 25.22% -1.58% -
  Horiz. % 150.72% 123.04% 137.49% 127.06% 123.24% 98.42% 100.00%
PBT 6,274 6,653 7,428 9,543 8,352 8,071 8,793 -5.47%
  YoY % -5.70% -10.43% -22.16% 14.26% 3.48% -8.21% -
  Horiz. % 71.35% 75.66% 84.48% 108.53% 94.98% 91.79% 100.00%
Tax -1,261 -1,608 -1,352 -2,354 -2,136 -2,056 -2,254 -9.22%
  YoY % 21.58% -18.93% 42.57% -10.21% -3.89% 8.78% -
  Horiz. % 55.94% 71.34% 59.98% 104.44% 94.76% 91.22% 100.00%
NP 5,013 5,045 6,076 7,189 6,216 6,015 6,539 -4.33%
  YoY % -0.63% -16.97% -15.48% 15.65% 3.34% -8.01% -
  Horiz. % 76.66% 77.15% 92.92% 109.94% 95.06% 91.99% 100.00%
NP to SH 4,651 5,045 6,076 7,189 6,216 6,015 6,387 -5.15%
  YoY % -7.81% -16.97% -15.48% 15.65% 3.34% -5.82% -
  Horiz. % 72.82% 78.99% 95.13% 112.56% 97.32% 94.18% 100.00%
Tax Rate 20.10 % 24.17 % 18.20 % 24.67 % 25.57 % 25.47 % 25.63 % -3.97%
  YoY % -16.84% 32.80% -26.23% -3.52% 0.39% -0.62% -
  Horiz. % 78.42% 94.30% 71.01% 96.25% 99.77% 99.38% 100.00%
Total Cost 101,360 81,791 90,957 82,484 80,759 63,445 64,037 7.95%
  YoY % 23.93% -10.08% 10.27% 2.14% 27.29% -0.92% -
  Horiz. % 158.28% 127.72% 142.04% 128.81% 126.11% 99.08% 100.00%
Net Worth 203,211 196,737 185,277 174,898 166,215 154,638 147,798 5.45%
  YoY % 3.29% 6.19% 5.93% 5.22% 7.49% 4.63% -
  Horiz. % 137.49% 133.11% 125.36% 118.34% 112.46% 104.63% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,622 3,278 3,623 4,542 3,984 3,411 4,524 -8.69%
  YoY % -20.03% -9.52% -20.23% 14.01% 16.81% -24.61% -
  Horiz. % 57.95% 72.47% 80.09% 100.41% 88.07% 75.39% 100.00%
Div Payout % 56.38 % 64.99 % 59.64 % 63.19 % 64.10 % 56.71 % 70.84 % -3.73%
  YoY % -13.25% 8.97% -5.62% -1.42% 13.03% -19.95% -
  Horiz. % 79.59% 91.74% 84.19% 89.20% 90.49% 80.05% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 203,211 196,737 185,277 174,898 166,215 154,638 147,798 5.45%
  YoY % 3.29% 6.19% 5.93% 5.22% 7.49% 4.63% -
  Horiz. % 137.49% 133.11% 125.36% 118.34% 112.46% 104.63% 100.00%
NOSH 327,760 327,895 272,466 113,570 113,846 113,705 75,407 27.73%
  YoY % -0.04% 20.34% 139.91% -0.24% 0.12% 50.79% -
  Horiz. % 434.65% 434.83% 361.33% 150.61% 150.97% 150.79% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.71 % 5.81 % 6.26 % 8.02 % 7.15 % 8.66 % 9.27 % -10.67%
  YoY % -18.93% -7.19% -21.95% 12.17% -17.44% -6.58% -
  Horiz. % 50.81% 62.68% 67.53% 86.52% 77.13% 93.42% 100.00%
ROE 2.29 % 2.56 % 3.28 % 4.11 % 3.74 % 3.89 % 4.32 % -10.03%
  YoY % -10.55% -21.95% -20.19% 9.89% -3.86% -9.95% -
  Horiz. % 53.01% 59.26% 75.93% 95.14% 86.57% 90.05% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.45 26.48 35.61 78.96 76.40 61.09 93.59 -16.18%
  YoY % 22.55% -25.64% -54.90% 3.35% 25.06% -34.73% -
  Horiz. % 34.67% 28.29% 38.05% 84.37% 81.63% 65.27% 100.00%
EPS 1.42 1.54 2.23 6.33 5.46 5.29 8.47 -25.73%
  YoY % -7.79% -30.94% -64.77% 15.93% 3.21% -37.54% -
  Horiz. % 16.77% 18.18% 26.33% 74.73% 64.46% 62.46% 100.00%
DPS 0.80 1.00 1.33 4.00 3.50 3.00 6.00 -28.51%
  YoY % -20.00% -24.81% -66.75% 14.29% 16.67% -50.00% -
  Horiz. % 13.33% 16.67% 22.17% 66.67% 58.33% 50.00% 100.00%
NAPS 0.6200 0.6000 0.6800 1.5400 1.4600 1.3600 1.9600 -17.45%
  YoY % 3.33% -11.76% -55.84% 5.48% 7.35% -30.61% -
  Horiz. % 31.63% 30.61% 34.69% 78.57% 74.49% 69.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.44 26.48 29.59 27.35 26.52 21.18 21.52 7.08%
  YoY % 22.51% -10.51% 8.19% 3.13% 25.21% -1.58% -
  Horiz. % 150.74% 123.05% 137.50% 127.09% 123.23% 98.42% 100.00%
EPS 1.42 1.54 1.85 2.19 1.90 1.83 1.95 -5.15%
  YoY % -7.79% -16.76% -15.53% 15.26% 3.83% -6.15% -
  Horiz. % 72.82% 78.97% 94.87% 112.31% 97.44% 93.85% 100.00%
DPS 0.80 1.00 1.11 1.39 1.22 1.04 1.38 -8.68%
  YoY % -20.00% -9.91% -20.14% 13.93% 17.31% -24.64% -
  Horiz. % 57.97% 72.46% 80.43% 100.72% 88.41% 75.36% 100.00%
NAPS 0.6197 0.6000 0.5650 0.5334 0.5069 0.4716 0.4507 5.45%
  YoY % 3.28% 6.19% 5.92% 5.23% 7.49% 4.64% -
  Horiz. % 137.50% 133.13% 125.36% 118.35% 112.47% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.1000 2.3100 2.1100 4.3000 4.4000 3.5700 2.0500 -
P/RPS 6.47 8.72 5.92 5.45 5.76 5.84 2.19 19.78%
  YoY % -25.80% 47.30% 8.62% -5.38% -1.37% 166.67% -
  Horiz. % 295.43% 398.17% 270.32% 248.86% 263.01% 266.67% 100.00%
P/EPS 147.99 150.14 94.62 67.93 80.59 67.49 24.20 35.21%
  YoY % -1.43% 58.68% 39.29% -15.71% 19.41% 178.88% -
  Horiz. % 611.53% 620.41% 390.99% 280.70% 333.02% 278.88% 100.00%
EY 0.68 0.67 1.06 1.47 1.24 1.48 4.13 -25.96%
  YoY % 1.49% -36.79% -27.89% 18.55% -16.22% -64.16% -
  Horiz. % 16.46% 16.22% 25.67% 35.59% 30.02% 35.84% 100.00%
DY 0.38 0.43 0.63 0.93 0.80 0.84 2.93 -28.84%
  YoY % -11.63% -31.75% -32.26% 16.25% -4.76% -71.33% -
  Horiz. % 12.97% 14.68% 21.50% 31.74% 27.30% 28.67% 100.00%
P/NAPS 3.39 3.85 3.10 2.79 3.01 2.63 1.05 21.56%
  YoY % -11.95% 24.19% 11.11% -7.31% 14.45% 150.48% -
  Horiz. % 322.86% 366.67% 295.24% 265.71% 286.67% 250.48% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 09/08/17 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 -
Price 2.0500 2.2000 2.0700 4.2400 4.4000 3.4500 2.1100 -
P/RPS 6.32 8.31 5.81 5.37 5.76 5.65 2.25 18.77%
  YoY % -23.95% 43.03% 8.19% -6.77% 1.95% 151.11% -
  Horiz. % 280.89% 369.33% 258.22% 238.67% 256.00% 251.11% 100.00%
P/EPS 144.47 142.99 92.83 66.98 80.59 65.22 24.91 34.02%
  YoY % 1.04% 54.03% 38.59% -16.89% 23.57% 161.82% -
  Horiz. % 579.97% 574.03% 372.66% 268.89% 323.52% 261.82% 100.00%
EY 0.69 0.70 1.08 1.49 1.24 1.53 4.01 -25.41%
  YoY % -1.43% -35.19% -27.52% 20.16% -18.95% -61.85% -
  Horiz. % 17.21% 17.46% 26.93% 37.16% 30.92% 38.15% 100.00%
DY 0.39 0.45 0.64 0.94 0.80 0.87 2.84 -28.16%
  YoY % -13.33% -29.69% -31.91% 17.50% -8.05% -69.37% -
  Horiz. % 13.73% 15.85% 22.54% 33.10% 28.17% 30.63% 100.00%
P/NAPS 3.31 3.67 3.04 2.75 3.01 2.54 1.08 20.51%
  YoY % -9.81% 20.72% 10.55% -8.64% 18.50% 135.19% -
  Horiz. % 306.48% 339.81% 281.48% 254.63% 278.70% 235.19% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers