Highlights

[DAIBOCI] YoY 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 -     43.01%    YoY -     20.19%
Quarter Report


View:


Show?  YoY % Horiz. %

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 109,190 102,034 94,066 86,010 83,090 87,293 65,657 8.84%
  YoY % 7.01% 8.47% 9.37% 3.51% -4.81% 32.95% -
  Horiz. % 166.30% 155.40% 143.27% 131.00% 126.55% 132.95% 100.00%
PBT 6,406 10,482 7,181 9,136 6,674 10,082 9,253 -5.94%
  YoY % -38.89% 45.97% -21.40% 36.89% -33.80% 8.96% -
  Horiz. % 69.23% 113.28% 77.61% 98.74% 72.13% 108.96% 100.00%
Tax -539 -2,710 -1,178 -2,379 -1,658 -2,682 -2,313 -21.55%
  YoY % 80.11% -130.05% 50.48% -43.49% 38.18% -15.95% -
  Horiz. % 23.30% 117.16% 50.93% 102.85% 71.68% 115.95% 100.00%
NP 5,867 7,772 6,003 6,757 5,016 7,400 6,940 -2.76%
  YoY % -24.51% 29.47% -11.16% 34.71% -32.22% 6.63% -
  Horiz. % 84.54% 111.99% 86.50% 97.36% 72.28% 106.63% 100.00%
NP to SH 5,687 7,215 6,003 6,757 5,016 7,400 6,903 -3.18%
  YoY % -21.18% 20.19% -11.16% 34.71% -32.22% 7.20% -
  Horiz. % 82.38% 104.52% 86.96% 97.88% 72.66% 107.20% 100.00%
Tax Rate 8.41 % 25.85 % 16.40 % 26.04 % 24.84 % 26.60 % 25.00 % -16.60%
  YoY % -67.47% 57.62% -37.02% 4.83% -6.62% 6.40% -
  Horiz. % 33.64% 103.40% 65.60% 104.16% 99.36% 106.40% 100.00%
Total Cost 103,323 94,262 88,063 79,253 78,074 79,893 58,717 9.87%
  YoY % 9.61% 7.04% 11.12% 1.51% -2.28% 36.06% -
  Horiz. % 175.97% 160.54% 149.98% 134.97% 132.97% 136.06% 100.00%
Net Worth 202,970 235,901 184,707 176,861 165,686 158,895 150,362 5.12%
  YoY % -13.96% 27.72% 4.44% 6.74% 4.27% 5.68% -
  Horiz. % 134.99% 156.89% 122.84% 117.62% 110.19% 105.68% 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 3,273 3,767 3,585 3,968 2,837 4,539 3,986 -3.23%
  YoY % -13.11% 5.09% -9.64% 39.86% -37.51% 13.87% -
  Horiz. % 82.11% 94.51% 89.93% 99.53% 71.16% 113.87% 100.00%
Div Payout % 57.56 % 52.22 % 59.73 % 58.72 % 56.56 % 61.35 % 57.76 % -0.06%
  YoY % 10.23% -12.57% 1.72% 3.82% -7.81% 6.22% -
  Horiz. % 99.65% 90.41% 103.41% 101.66% 97.92% 106.22% 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 202,970 235,901 184,707 176,861 165,686 158,895 150,362 5.12%
  YoY % -13.96% 27.72% 4.44% 6.74% 4.27% 5.68% -
  Horiz. % 134.99% 156.89% 122.84% 117.62% 110.19% 105.68% 100.00%
NOSH 327,372 327,641 271,628 113,372 113,484 113,496 113,910 19.23%
  YoY % -0.08% 20.62% 139.59% -0.10% -0.01% -0.36% -
  Horiz. % 287.39% 287.63% 238.46% 99.53% 99.63% 99.64% 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 5.37 % 7.62 % 6.38 % 7.86 % 6.04 % 8.48 % 10.57 % -10.67%
  YoY % -29.53% 19.44% -18.83% 30.13% -28.77% -19.77% -
  Horiz. % 50.80% 72.09% 60.36% 74.36% 57.14% 80.23% 100.00%
ROE 2.80 % 3.06 % 3.25 % 3.82 % 3.03 % 4.66 % 4.59 % -7.90%
  YoY % -8.50% -5.85% -14.92% 26.07% -34.98% 1.53% -
  Horiz. % 61.00% 66.67% 70.81% 83.22% 66.01% 101.53% 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 33.35 31.14 34.63 75.86 73.22 76.91 57.64 -8.71%
  YoY % 7.10% -10.08% -54.35% 3.61% -4.80% 33.43% -
  Horiz. % 57.86% 54.02% 60.08% 131.61% 127.03% 133.43% 100.00%
EPS 1.73 2.20 2.21 5.96 4.42 6.52 6.06 -18.85%
  YoY % -21.36% -0.45% -62.92% 34.84% -32.21% 7.59% -
  Horiz. % 28.55% 36.30% 36.47% 98.35% 72.94% 107.59% 100.00%
DPS 1.00 1.15 1.32 3.50 2.50 4.00 3.50 -18.84%
  YoY % -13.04% -12.88% -62.29% 40.00% -37.50% 14.29% -
  Horiz. % 28.57% 32.86% 37.71% 100.00% 71.43% 114.29% 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 33.30 31.12 28.69 26.23 25.34 26.62 20.02 8.85%
  YoY % 7.01% 8.47% 9.38% 3.51% -4.81% 32.97% -
  Horiz. % 166.33% 155.44% 143.31% 131.02% 126.57% 132.97% 100.00%
EPS 1.73 2.20 1.83 2.06 1.53 2.26 2.11 -3.25%
  YoY % -21.36% 20.22% -11.17% 34.64% -32.30% 7.11% -
  Horiz. % 81.99% 104.27% 86.73% 97.63% 72.51% 107.11% 100.00%
DPS 1.00 1.15 1.09 1.21 0.87 1.38 1.22 -3.26%
  YoY % -13.04% 5.50% -9.92% 39.08% -36.96% 13.11% -
  Horiz. % 81.97% 94.26% 89.34% 99.18% 71.31% 113.11% 100.00%
NAPS 0.6190 0.7194 0.5633 0.5394 0.5053 0.4846 0.4586 5.12%
  YoY % -13.96% 27.71% 4.43% 6.75% 4.27% 5.67% -
  Horiz. % 134.98% 156.87% 122.83% 117.62% 110.18% 105.67% 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 6.00 7.03 6.41 5.80 5.87 4.60 4.20 6.12%
  YoY % -14.65% 9.67% 10.52% -1.19% 27.61% 9.52% -
  Horiz. % 142.86% 167.38% 152.62% 138.10% 139.76% 109.52% 100.00%
P/EPS 115.13 99.45 100.45 73.83 97.29 54.29 39.93 19.29%
  YoY % 15.77% -1.00% 36.06% -24.11% 79.20% 35.96% -
  Horiz. % 288.33% 249.06% 251.57% 184.90% 243.65% 135.96% 100.00%
EY 0.87 1.01 1.00 1.35 1.03 1.84 2.50 -16.13%
  YoY % -13.86% 1.00% -25.93% 31.07% -44.02% -26.40% -
  Horiz. % 34.80% 40.40% 40.00% 54.00% 41.20% 73.60% 100.00%
DY 0.50 0.53 0.59 0.80 0.58 1.13 1.45 -16.25%
  YoY % -5.66% -10.17% -26.25% 37.93% -48.67% -22.07% -
  Horiz. % 34.48% 36.55% 40.69% 55.17% 40.00% 77.93% 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 5.97 7.03 6.58 6.91 5.80 4.75 4.55 4.63%
  YoY % -15.08% 6.84% -4.78% 19.14% 22.11% 4.40% -
  Horiz. % 131.21% 154.51% 144.62% 151.87% 127.47% 104.40% 100.00%
P/EPS 114.55 99.45 103.17 87.92 96.15 55.98 43.23 17.63%
  YoY % 15.18% -3.61% 17.35% -8.56% 71.76% 29.49% -
  Horiz. % 264.98% 230.05% 238.65% 203.38% 222.41% 129.49% 100.00%
EY 0.87 1.01 0.97 1.14 1.04 1.79 2.31 -15.01%
  YoY % -13.86% 4.12% -14.91% 9.62% -41.90% -22.51% -
  Horiz. % 37.66% 43.72% 41.99% 49.35% 45.02% 77.49% 100.00%
DY 0.50 0.53 0.58 0.67 0.59 1.10 1.34 -15.15%
  YoY % -5.66% -8.62% -13.43% 13.56% -46.36% -17.91% -
  Horiz. % 37.31% 39.55% 43.28% 50.00% 44.03% 82.09% 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.
 


 

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
Partners & Brokers