Highlights

[DAIBOCI] YoY Quarter Result on 2017-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     9.91%    YoY -     33.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 110,452 105,661 90,360 83,113 84,047 80,161 73,760 6.96%
  YoY % 4.53% 16.93% 8.72% -1.11% 4.85% 8.68% -
  Horiz. % 149.75% 143.25% 122.51% 112.68% 113.95% 108.68% 100.00%
PBT -600 11,172 7,268 8,900 7,132 8,719 8,681 -
  YoY % -105.37% 53.71% -18.34% 24.79% -18.20% 0.44% -
  Horiz. % -6.91% 128.69% 83.72% 102.52% 82.16% 100.44% 100.00%
Tax -514 -2,680 -1,337 -2,312 -1,232 -1,784 -2,425 -22.77%
  YoY % 80.82% -100.45% 42.17% -87.66% 30.94% 26.43% -
  Horiz. % 21.20% 110.52% 55.13% 95.34% 50.80% 73.57% 100.00%
NP -1,114 8,492 5,931 6,588 5,900 6,935 6,256 -
  YoY % -113.12% 43.18% -9.97% 11.66% -14.92% 10.85% -
  Horiz. % -17.81% 135.74% 94.80% 105.31% 94.31% 110.85% 100.00%
NP to SH -1,573 7,930 5,931 6,588 5,900 6,935 6,248 -
  YoY % -119.84% 33.70% -9.97% 11.66% -14.92% 11.00% -
  Horiz. % -25.18% 126.92% 94.93% 105.44% 94.43% 111.00% 100.00%
Tax Rate - % 23.99 % 18.40 % 25.98 % 17.27 % 20.46 % 27.93 % -
  YoY % 0.00% 30.38% -29.18% 50.43% -15.59% -26.75% -
  Horiz. % 0.00% 85.89% 65.88% 93.02% 61.83% 73.25% 100.00%
Total Cost 111,566 97,169 84,429 76,525 78,147 73,226 67,504 8.73%
  YoY % 14.82% 15.09% 10.33% -2.08% 6.72% 8.48% -
  Horiz. % 165.27% 143.95% 125.07% 113.36% 115.77% 108.48% 100.00%
Net Worth 196,408 199,662 190,510 434,643 113,378 113,707 151,088 4.47%
  YoY % -1.63% 4.80% -56.17% 283.36% -0.29% -24.74% -
  Horiz. % 130.00% 132.15% 126.09% 287.68% 75.04% 75.26% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,636 4,255 3,592 3,553 3,968 4,548 3,976 -13.74%
  YoY % -61.53% 18.44% 1.09% -10.45% -12.75% 14.39% -
  Horiz. % 41.17% 107.02% 90.35% 89.38% 99.80% 114.39% 100.00%
Div Payout % - % 53.66 % 60.57 % 53.94 % 67.26 % 65.58 % 63.64 % -
  YoY % 0.00% -11.41% 12.29% -19.80% 2.56% 3.05% -
  Horiz. % 0.00% 84.32% 95.18% 84.76% 105.69% 103.05% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 196,408 199,662 190,510 434,643 113,378 113,707 151,088 4.47%
  YoY % -1.63% 4.80% -56.17% 283.36% -0.29% -24.74% -
  Horiz. % 130.00% 132.15% 126.09% 287.68% 75.04% 75.26% 100.00%
NOSH 327,348 327,315 272,158 273,360 113,378 113,707 113,600 19.28%
  YoY % 0.01% 20.27% -0.44% 141.11% -0.29% 0.09% -
  Horiz. % 288.16% 288.13% 239.58% 240.63% 99.80% 100.09% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.01 % 8.04 % 6.56 % 7.93 % 7.02 % 8.65 % 8.48 % -
  YoY % -112.56% 22.56% -17.28% 12.96% -18.84% 2.00% -
  Horiz. % -11.91% 94.81% 77.36% 93.51% 82.78% 102.00% 100.00%
ROE -0.80 % 3.97 % 3.11 % 1.52 % 5.20 % 6.10 % 4.14 % -
  YoY % -120.15% 27.65% 104.61% -70.77% -14.75% 47.34% -
  Horiz. % -19.32% 95.89% 75.12% 36.71% 125.60% 147.34% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.74 32.28 33.20 30.40 74.13 70.50 64.93 -10.33%
  YoY % 4.52% -2.77% 9.21% -58.99% 5.15% 8.58% -
  Horiz. % 51.96% 49.72% 51.13% 46.82% 114.17% 108.58% 100.00%
EPS -0.48 2.42 2.18 2.41 2.17 6.10 5.50 -
  YoY % -119.83% 11.01% -9.54% 11.06% -64.43% 10.91% -
  Horiz. % -8.73% 44.00% 39.64% 43.82% 39.45% 110.91% 100.00%
DPS 0.50 1.30 1.32 1.30 3.50 4.00 3.50 -27.69%
  YoY % -61.54% -1.52% 1.54% -62.86% -12.50% 14.29% -
  Horiz. % 14.29% 37.14% 37.71% 37.14% 100.00% 114.29% 100.00%
NAPS 0.6000 0.6100 0.7000 1.5900 1.0000 1.0000 1.3300 -12.42%
  YoY % -1.64% -12.86% -55.97% 59.00% 0.00% -24.81% -
  Horiz. % 45.11% 45.86% 52.63% 119.55% 75.19% 75.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.68 32.22 27.56 25.35 25.63 24.45 22.49 6.96%
  YoY % 4.53% 16.91% 8.72% -1.09% 4.83% 8.71% -
  Horiz. % 149.76% 143.26% 122.54% 112.72% 113.96% 108.71% 100.00%
EPS -0.48 2.42 1.81 2.01 1.80 2.11 1.91 -
  YoY % -119.83% 33.70% -9.95% 11.67% -14.69% 10.47% -
  Horiz. % -25.13% 126.70% 94.76% 105.24% 94.24% 110.47% 100.00%
DPS 0.50 1.30 1.10 1.08 1.21 1.39 1.21 -13.69%
  YoY % -61.54% 18.18% 1.85% -10.74% -12.95% 14.88% -
  Horiz. % 41.32% 107.44% 90.91% 89.26% 100.00% 114.88% 100.00%
NAPS 0.5990 0.6089 0.5810 1.3255 0.3458 0.3468 0.4608 4.47%
  YoY % -1.63% 4.80% -56.17% 283.31% -0.29% -24.74% -
  Horiz. % 129.99% 132.14% 126.09% 287.65% 75.04% 75.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.6200 2.2900 2.2300 5.4900 4.2600 4.1500 2.5500 -
P/RPS 4.80 7.09 6.72 18.06 5.75 5.89 3.93 3.39%
  YoY % -32.30% 5.51% -62.79% 214.09% -2.38% 49.87% -
  Horiz. % 122.14% 180.41% 170.99% 459.54% 146.31% 149.87% 100.00%
P/EPS -337.13 94.52 102.33 227.80 81.86 68.04 46.36 -
  YoY % -456.68% -7.63% -55.08% 178.28% 20.31% 46.76% -
  Horiz. % -727.20% 203.88% 220.73% 491.37% 176.57% 146.76% 100.00%
EY -0.30 1.06 0.98 0.44 1.22 1.47 2.16 -
  YoY % -128.30% 8.16% 122.73% -63.93% -17.01% -31.94% -
  Horiz. % -13.89% 49.07% 45.37% 20.37% 56.48% 68.06% 100.00%
DY 0.31 0.57 0.59 0.24 0.82 0.96 1.37 -21.93%
  YoY % -45.61% -3.39% 145.83% -70.73% -14.58% -29.93% -
  Horiz. % 22.63% 41.61% 43.07% 17.52% 59.85% 70.07% 100.00%
P/NAPS 2.70 3.75 3.19 3.45 4.26 4.15 1.92 5.84%
  YoY % -28.00% 17.55% -7.54% -19.01% 2.65% 116.15% -
  Horiz. % 140.62% 195.31% 166.15% 179.69% 221.88% 216.15% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 -
Price 1.5900 2.3200 2.3500 2.2200 4.6300 4.3000 2.5200 -
P/RPS 4.71 7.19 7.08 7.30 6.25 6.10 3.88 3.28%
  YoY % -34.49% 1.55% -3.01% 16.80% 2.46% 57.22% -
  Horiz. % 121.39% 185.31% 182.47% 188.14% 161.08% 157.22% 100.00%
P/EPS -330.89 95.76 107.84 92.12 88.97 70.50 45.82 -
  YoY % -445.54% -11.20% 17.06% 3.54% 26.20% 53.86% -
  Horiz. % -722.15% 208.99% 235.36% 201.05% 194.17% 153.86% 100.00%
EY -0.30 1.04 0.93 1.09 1.12 1.42 2.18 -
  YoY % -128.85% 11.83% -14.68% -2.68% -21.13% -34.86% -
  Horiz. % -13.76% 47.71% 42.66% 50.00% 51.38% 65.14% 100.00%
DY 0.31 0.56 0.56 0.59 0.76 0.93 1.39 -22.12%
  YoY % -44.64% 0.00% -5.08% -22.37% -18.28% -33.09% -
  Horiz. % 22.30% 40.29% 40.29% 42.45% 54.68% 66.91% 100.00%
P/NAPS 2.65 3.80 3.36 1.40 4.63 4.30 1.89 5.79%
  YoY % -30.26% 13.10% 140.00% -69.76% 7.67% 127.51% -
  Horiz. % 140.21% 201.06% 177.78% 74.07% 244.97% 227.51% 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