Highlights

[DAIBOCI] YoY Quarter Result on 2014-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     17.62%    YoY -     -14.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 105,661 90,360 83,113 84,047 80,161 73,760 75,703 5.71%
  YoY % 16.93% 8.72% -1.11% 4.85% 8.68% -2.57% -
  Horiz. % 139.57% 119.36% 109.79% 111.02% 105.89% 97.43% 100.00%
PBT 11,172 7,268 8,900 7,132 8,719 8,681 7,272 7.41%
  YoY % 53.71% -18.34% 24.79% -18.20% 0.44% 19.38% -
  Horiz. % 153.63% 99.94% 122.39% 98.07% 119.90% 119.38% 100.00%
Tax -2,680 -1,337 -2,312 -1,232 -1,784 -2,425 -1,242 13.66%
  YoY % -100.45% 42.17% -87.66% 30.94% 26.43% -95.25% -
  Horiz. % 215.78% 107.65% 186.15% 99.19% 143.64% 195.25% 100.00%
NP 8,492 5,931 6,588 5,900 6,935 6,256 6,030 5.87%
  YoY % 43.18% -9.97% 11.66% -14.92% 10.85% 3.75% -
  Horiz. % 140.83% 98.36% 109.25% 97.84% 115.01% 103.75% 100.00%
NP to SH 7,930 5,931 6,588 5,900 6,935 6,248 5,911 5.01%
  YoY % 33.70% -9.97% 11.66% -14.92% 11.00% 5.70% -
  Horiz. % 134.16% 100.34% 111.45% 99.81% 117.32% 105.70% 100.00%
Tax Rate 23.99 % 18.40 % 25.98 % 17.27 % 20.46 % 27.93 % 17.08 % 5.82%
  YoY % 30.38% -29.18% 50.43% -15.59% -26.75% 63.52% -
  Horiz. % 140.46% 107.73% 152.11% 101.11% 119.79% 163.52% 100.00%
Total Cost 97,169 84,429 76,525 78,147 73,226 67,504 69,673 5.70%
  YoY % 15.09% 10.33% -2.08% 6.72% 8.48% -3.11% -
  Horiz. % 139.46% 121.18% 109.83% 112.16% 105.10% 96.89% 100.00%
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20%
  YoY % 4.80% -56.17% 283.36% -0.29% -24.74% 106.56% -
  Horiz. % 272.97% 260.46% 594.23% 155.01% 155.46% 206.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,255 3,592 3,553 3,968 4,548 3,976 2,925 6.44%
  YoY % 18.44% 1.09% -10.45% -12.75% 14.39% 35.90% -
  Horiz. % 145.44% 122.79% 121.46% 135.63% 155.46% 135.90% 100.00%
Div Payout % 53.66 % 60.57 % 53.94 % 67.26 % 65.58 % 63.64 % 49.50 % 1.35%
  YoY % -11.41% 12.29% -19.80% 2.56% 3.05% 28.57% -
  Horiz. % 108.40% 122.36% 108.97% 135.88% 132.48% 128.57% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20%
  YoY % 4.80% -56.17% 283.36% -0.29% -24.74% 106.56% -
  Horiz. % 272.97% 260.46% 594.23% 155.01% 155.46% 206.56% 100.00%
NOSH 327,315 272,158 273,360 113,378 113,707 113,600 73,143 28.34%
  YoY % 20.27% -0.44% 141.11% -0.29% 0.09% 55.31% -
  Horiz. % 447.50% 372.09% 373.73% 155.01% 155.46% 155.31% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.04 % 6.56 % 7.93 % 7.02 % 8.65 % 8.48 % 7.97 % 0.15%
  YoY % 22.56% -17.28% 12.96% -18.84% 2.00% 6.40% -
  Horiz. % 100.88% 82.31% 99.50% 88.08% 108.53% 106.40% 100.00%
ROE 3.97 % 3.11 % 1.52 % 5.20 % 6.10 % 4.14 % 8.08 % -11.16%
  YoY % 27.65% 104.61% -70.77% -14.75% 47.34% -48.76% -
  Horiz. % 49.13% 38.49% 18.81% 64.36% 75.50% 51.24% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 32.28 33.20 30.40 74.13 70.50 64.93 103.50 -17.64%
  YoY % -2.77% 9.21% -58.99% 5.15% 8.58% -37.27% -
  Horiz. % 31.19% 32.08% 29.37% 71.62% 68.12% 62.73% 100.00%
EPS 2.42 2.18 2.41 2.17 6.10 5.50 5.24 -12.07%
  YoY % 11.01% -9.54% 11.06% -64.43% 10.91% 4.96% -
  Horiz. % 46.18% 41.60% 45.99% 41.41% 116.41% 104.96% 100.00%
DPS 1.30 1.32 1.30 3.50 4.00 3.50 4.00 -17.07%
  YoY % -1.52% 1.54% -62.86% -12.50% 14.29% -12.50% -
  Horiz. % 32.50% 33.00% 32.50% 87.50% 100.00% 87.50% 100.00%
NAPS 0.6100 0.7000 1.5900 1.0000 1.0000 1.3300 1.0000 -7.90%
  YoY % -12.86% -55.97% 59.00% 0.00% -24.81% 33.00% -
  Horiz. % 61.00% 70.00% 159.00% 100.00% 100.00% 133.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 32.22 27.56 25.35 25.63 24.45 22.49 23.09 5.70%
  YoY % 16.91% 8.72% -1.09% 4.83% 8.71% -2.60% -
  Horiz. % 139.54% 119.36% 109.79% 111.00% 105.89% 97.40% 100.00%
EPS 2.42 1.81 2.01 1.80 2.11 1.91 1.80 5.05%
  YoY % 33.70% -9.95% 11.67% -14.69% 10.47% 6.11% -
  Horiz. % 134.44% 100.56% 111.67% 100.00% 117.22% 106.11% 100.00%
DPS 1.30 1.10 1.08 1.21 1.39 1.21 0.89 6.51%
  YoY % 18.18% 1.85% -10.74% -12.95% 14.88% 35.96% -
  Horiz. % 146.07% 123.60% 121.35% 135.96% 156.18% 135.96% 100.00%
NAPS 0.6089 0.5810 1.3255 0.3458 0.3468 0.4608 0.2231 18.20%
  YoY % 4.80% -56.17% 283.31% -0.29% -24.74% 106.54% -
  Horiz. % 272.93% 260.42% 594.13% 155.00% 155.45% 206.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.2900 2.2300 5.4900 4.2600 4.1500 2.5500 1.7700 -
P/RPS 7.09 6.72 18.06 5.75 5.89 3.93 1.71 26.72%
  YoY % 5.51% -62.79% 214.09% -2.38% 49.87% 129.82% -
  Horiz. % 414.62% 392.98% 1,056.14% 336.26% 344.44% 229.82% 100.00%
P/EPS 94.52 102.33 227.80 81.86 68.04 46.36 21.90 27.57%
  YoY % -7.63% -55.08% 178.28% 20.31% 46.76% 111.69% -
  Horiz. % 431.60% 467.26% 1,040.18% 373.79% 310.68% 211.69% 100.00%
EY 1.06 0.98 0.44 1.22 1.47 2.16 4.57 -21.60%
  YoY % 8.16% 122.73% -63.93% -17.01% -31.94% -52.74% -
  Horiz. % 23.19% 21.44% 9.63% 26.70% 32.17% 47.26% 100.00%
DY 0.57 0.59 0.24 0.82 0.96 1.37 2.26 -20.50%
  YoY % -3.39% 145.83% -70.73% -14.58% -29.93% -39.38% -
  Horiz. % 25.22% 26.11% 10.62% 36.28% 42.48% 60.62% 100.00%
P/NAPS 3.75 3.19 3.45 4.26 4.15 1.92 1.77 13.32%
  YoY % 17.55% -7.54% -19.01% 2.65% 116.15% 8.47% -
  Horiz. % 211.86% 180.23% 194.92% 240.68% 234.46% 108.47% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 -
Price 2.3200 2.3500 2.2200 4.6300 4.3000 2.5200 1.9700 -
P/RPS 7.19 7.08 7.30 6.25 6.10 3.88 1.90 24.81%
  YoY % 1.55% -3.01% 16.80% 2.46% 57.22% 104.21% -
  Horiz. % 378.42% 372.63% 384.21% 328.95% 321.05% 204.21% 100.00%
P/EPS 95.76 107.84 92.12 88.97 70.50 45.82 24.38 25.58%
  YoY % -11.20% 17.06% 3.54% 26.20% 53.86% 87.94% -
  Horiz. % 392.78% 442.33% 377.85% 364.93% 289.17% 187.94% 100.00%
EY 1.04 0.93 1.09 1.12 1.42 2.18 4.10 -20.42%
  YoY % 11.83% -14.68% -2.68% -21.13% -34.86% -46.83% -
  Horiz. % 25.37% 22.68% 26.59% 27.32% 34.63% 53.17% 100.00%
DY 0.56 0.56 0.59 0.76 0.93 1.39 2.03 -19.30%
  YoY % 0.00% -5.08% -22.37% -18.28% -33.09% -31.53% -
  Horiz. % 27.59% 27.59% 29.06% 37.44% 45.81% 68.47% 100.00%
P/NAPS 3.80 3.36 1.40 4.63 4.30 1.89 1.97 11.56%
  YoY % 13.10% 140.00% -69.76% 7.67% 127.51% -4.06% -
  Horiz. % 192.89% 170.56% 71.07% 235.03% 218.27% 95.94% 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.
 


 

256  268  499  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.07+0.01 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers