Highlights

[DAIBOCI] YoY Quarter Result on 2014-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -19.31%    YoY -     -32.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 102,034 94,066 86,010 83,090 87,293 65,657 67,665 7.08%
  YoY % 8.47% 9.37% 3.51% -4.81% 32.95% -2.97% -
  Horiz. % 150.79% 139.02% 127.11% 122.80% 129.01% 97.03% 100.00%
PBT 10,482 7,181 9,136 6,674 10,082 9,253 5,493 11.36%
  YoY % 45.97% -21.40% 36.89% -33.80% 8.96% 68.45% -
  Horiz. % 190.82% 130.73% 166.32% 121.50% 183.54% 168.45% 100.00%
Tax -2,710 -1,178 -2,379 -1,658 -2,682 -2,313 -773 23.23%
  YoY % -130.05% 50.48% -43.49% 38.18% -15.95% -199.22% -
  Horiz. % 350.58% 152.39% 307.76% 214.49% 346.96% 299.22% 100.00%
NP 7,772 6,003 6,757 5,016 7,400 6,940 4,720 8.66%
  YoY % 29.47% -11.16% 34.71% -32.22% 6.63% 47.03% -
  Horiz. % 164.66% 127.18% 143.16% 106.27% 156.78% 147.03% 100.00%
NP to SH 7,215 6,003 6,757 5,016 7,400 6,903 4,543 8.01%
  YoY % 20.19% -11.16% 34.71% -32.22% 7.20% 51.95% -
  Horiz. % 158.82% 132.14% 148.73% 110.41% 162.89% 151.95% 100.00%
Tax Rate 25.85 % 16.40 % 26.04 % 24.84 % 26.60 % 25.00 % 14.07 % 10.66%
  YoY % 57.62% -37.02% 4.83% -6.62% 6.40% 77.68% -
  Horiz. % 183.72% 116.56% 185.07% 176.55% 189.05% 177.68% 100.00%
Total Cost 94,262 88,063 79,253 78,074 79,893 58,717 62,945 6.96%
  YoY % 7.04% 11.12% 1.51% -2.28% 36.06% -6.72% -
  Horiz. % 149.75% 139.90% 125.91% 124.04% 126.93% 93.28% 100.00%
Net Worth 235,901 184,707 176,861 165,686 158,895 150,362 137,643 9.39%
  YoY % 27.72% 4.44% 6.74% 4.27% 5.68% 9.24% -
  Horiz. % 171.39% 134.19% 128.49% 120.37% 115.44% 109.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,767 3,585 3,968 2,837 4,539 3,986 2,256 8.91%
  YoY % 5.09% -9.64% 39.86% -37.51% 13.87% 76.69% -
  Horiz. % 166.98% 158.90% 175.85% 125.73% 201.20% 176.69% 100.00%
Div Payout % 52.22 % 59.73 % 58.72 % 56.56 % 61.35 % 57.76 % 49.67 % 0.84%
  YoY % -12.57% 1.72% 3.82% -7.81% 6.22% 16.29% -
  Horiz. % 105.13% 120.25% 118.22% 113.87% 123.52% 116.29% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 235,901 184,707 176,861 165,686 158,895 150,362 137,643 9.39%
  YoY % 27.72% 4.44% 6.74% 4.27% 5.68% 9.24% -
  Horiz. % 171.39% 134.19% 128.49% 120.37% 115.44% 109.24% 100.00%
NOSH 327,641 271,628 113,372 113,484 113,496 113,910 75,215 27.77%
  YoY % 20.62% 139.59% -0.10% -0.01% -0.36% 51.45% -
  Horiz. % 435.60% 361.14% 150.73% 150.88% 150.90% 151.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.62 % 6.38 % 7.86 % 6.04 % 8.48 % 10.57 % 6.98 % 1.47%
  YoY % 19.44% -18.83% 30.13% -28.77% -19.77% 51.43% -
  Horiz. % 109.17% 91.40% 112.61% 86.53% 121.49% 151.43% 100.00%
ROE 3.06 % 3.25 % 3.82 % 3.03 % 4.66 % 4.59 % 3.30 % -1.25%
  YoY % -5.85% -14.92% 26.07% -34.98% 1.53% 39.09% -
  Horiz. % 92.73% 98.48% 115.76% 91.82% 141.21% 139.09% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.14 34.63 75.86 73.22 76.91 57.64 89.96 -16.19%
  YoY % -10.08% -54.35% 3.61% -4.80% 33.43% -35.93% -
  Horiz. % 34.62% 38.49% 84.33% 81.39% 85.49% 64.07% 100.00%
EPS 2.20 2.21 5.96 4.42 6.52 6.06 6.04 -15.48%
  YoY % -0.45% -62.92% 34.84% -32.21% 7.59% 0.33% -
  Horiz. % 36.42% 36.59% 98.68% 73.18% 107.95% 100.33% 100.00%
DPS 1.15 1.32 3.50 2.50 4.00 3.50 3.00 -14.76%
  YoY % -12.88% -62.29% 40.00% -37.50% 14.29% 16.67% -
  Horiz. % 38.33% 44.00% 116.67% 83.33% 133.33% 116.67% 100.00%
NAPS 0.7200 0.6800 1.5600 1.4600 1.4000 1.3200 1.8300 -14.39%
  YoY % 5.88% -56.41% 6.85% 4.29% 6.06% -27.87% -
  Horiz. % 39.34% 37.16% 85.25% 79.78% 76.50% 72.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 31.12 28.69 26.23 25.34 26.62 20.02 20.64 7.08%
  YoY % 8.47% 9.38% 3.51% -4.81% 32.97% -3.00% -
  Horiz. % 150.78% 139.00% 127.08% 122.77% 128.97% 97.00% 100.00%
EPS 2.20 1.83 2.06 1.53 2.26 2.11 1.39 7.95%
  YoY % 20.22% -11.17% 34.64% -32.30% 7.11% 51.80% -
  Horiz. % 158.27% 131.65% 148.20% 110.07% 162.59% 151.80% 100.00%
DPS 1.15 1.09 1.21 0.87 1.38 1.22 0.69 8.88%
  YoY % 5.50% -9.92% 39.08% -36.96% 13.11% 76.81% -
  Horiz. % 166.67% 157.97% 175.36% 126.09% 200.00% 176.81% 100.00%
NAPS 0.7194 0.5633 0.5394 0.5053 0.4846 0.4586 0.4198 9.38%
  YoY % 27.71% 4.43% 6.75% 4.27% 5.67% 9.24% -
  Horiz. % 171.37% 134.18% 128.49% 120.37% 115.44% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.1900 2.2200 4.4000 4.3000 3.5400 2.4200 1.6300 -
P/RPS 7.03 6.41 5.80 5.87 4.60 4.20 1.81 25.35%
  YoY % 9.67% 10.52% -1.19% 27.61% 9.52% 132.04% -
  Horiz. % 388.40% 354.14% 320.44% 324.31% 254.14% 232.04% 100.00%
P/EPS 99.45 100.45 73.83 97.29 54.29 39.93 26.99 24.26%
  YoY % -1.00% 36.06% -24.11% 79.20% 35.96% 47.94% -
  Horiz. % 368.47% 372.17% 273.55% 360.47% 201.15% 147.94% 100.00%
EY 1.01 1.00 1.35 1.03 1.84 2.50 3.71 -19.48%
  YoY % 1.00% -25.93% 31.07% -44.02% -26.40% -32.61% -
  Horiz. % 27.22% 26.95% 36.39% 27.76% 49.60% 67.39% 100.00%
DY 0.53 0.59 0.80 0.58 1.13 1.45 1.84 -18.72%
  YoY % -10.17% -26.25% 37.93% -48.67% -22.07% -21.20% -
  Horiz. % 28.80% 32.07% 43.48% 31.52% 61.41% 78.80% 100.00%
P/NAPS 3.04 3.26 2.82 2.95 2.53 1.83 0.89 22.70%
  YoY % -6.75% 15.60% -4.41% 16.60% 38.25% 105.62% -
  Horiz. % 341.57% 366.29% 316.85% 331.46% 284.27% 205.62% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 -
Price 2.1900 2.2800 5.2400 4.2500 3.6500 2.6200 1.7100 -
P/RPS 7.03 6.58 6.91 5.80 4.75 4.55 1.90 24.34%
  YoY % 6.84% -4.78% 19.14% 22.11% 4.40% 139.47% -
  Horiz. % 370.00% 346.32% 363.68% 305.26% 250.00% 239.47% 100.00%
P/EPS 99.45 103.17 87.92 96.15 55.98 43.23 28.31 23.27%
  YoY % -3.61% 17.35% -8.56% 71.76% 29.49% 52.70% -
  Horiz. % 351.29% 364.43% 310.56% 339.63% 197.74% 152.70% 100.00%
EY 1.01 0.97 1.14 1.04 1.79 2.31 3.53 -18.81%
  YoY % 4.12% -14.91% 9.62% -41.90% -22.51% -34.56% -
  Horiz. % 28.61% 27.48% 32.29% 29.46% 50.71% 65.44% 100.00%
DY 0.53 0.58 0.67 0.59 1.10 1.34 1.75 -18.04%
  YoY % -8.62% -13.43% 13.56% -46.36% -17.91% -23.43% -
  Horiz. % 30.29% 33.14% 38.29% 33.71% 62.86% 76.57% 100.00%
P/NAPS 3.04 3.35 3.36 2.91 2.61 1.98 0.93 21.80%
  YoY % -9.25% -0.30% 15.46% 11.49% 31.82% 112.90% -
  Horiz. % 326.88% 360.22% 361.29% 312.90% 280.65% 212.90% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers