Highlights

[DAIBOCI] YoY TTM Result on 2014-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     0.75%    YoY -     3.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 365,378 355,855 342,967 344,822 282,263 282,703 287,750 4.06%
  YoY % 2.68% 3.76% -0.54% 22.16% -0.16% -1.75% -
  Horiz. % 126.98% 123.67% 119.19% 119.83% 98.09% 98.25% 100.00%
PBT 28,537 33,537 31,498 36,043 35,507 28,752 24,276 2.73%
  YoY % -14.91% 6.47% -12.61% 1.51% 23.49% 18.44% -
  Horiz. % 117.55% 138.15% 129.75% 148.47% 146.26% 118.44% 100.00%
Tax -5,790 -7,608 -7,206 -8,888 -9,184 -6,178 -4,996 2.49%
  YoY % 23.90% -5.58% 18.92% 3.22% -48.66% -23.66% -
  Horiz. % 115.89% 152.28% 144.24% 177.90% 183.83% 123.66% 100.00%
NP 22,747 25,929 24,292 27,155 26,323 22,574 19,280 2.79%
  YoY % -12.27% 6.74% -10.54% 3.16% 16.61% 17.09% -
  Horiz. % 117.98% 134.49% 126.00% 140.85% 136.53% 117.09% 100.00%
NP to SH 22,747 25,929 24,292 27,155 26,278 21,944 18,601 3.41%
  YoY % -12.27% 6.74% -10.54% 3.34% 19.75% 17.97% -
  Horiz. % 122.29% 139.40% 130.60% 145.99% 141.27% 117.97% 100.00%
Tax Rate 20.29 % 22.69 % 22.88 % 24.66 % 25.87 % 21.49 % 20.58 % -0.24%
  YoY % -10.58% -0.83% -7.22% -4.68% 20.38% 4.42% -
  Horiz. % 98.59% 110.25% 111.18% 119.83% 125.70% 104.42% 100.00%
Total Cost 342,631 329,926 318,675 317,667 255,940 260,129 268,470 4.15%
  YoY % 3.85% 3.53% 0.32% 24.12% -1.61% -3.11% -
  Horiz. % 127.62% 122.89% 118.70% 118.32% 95.33% 96.89% 100.00%
Net Worth 196,737 185,277 113,570 166,215 154,638 75,407 135,613 6.39%
  YoY % 6.19% 63.14% -31.67% 7.49% 105.07% -44.40% -
  Horiz. % 145.07% 136.62% 83.75% 122.57% 114.03% 55.60% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 14,056 15,110 10,348 17,057 15,911 11,944 9,776 6.23%
  YoY % -6.98% 46.02% -39.34% 7.21% 33.21% 22.18% -
  Horiz. % 143.78% 154.56% 105.85% 174.48% 162.75% 122.18% 100.00%
Div Payout % 61.80 % 58.28 % 42.60 % 62.82 % 60.55 % 54.43 % 52.56 % 2.73%
  YoY % 6.04% 36.81% -32.19% 3.75% 11.24% 3.56% -
  Horiz. % 117.58% 110.88% 81.05% 119.52% 115.20% 103.56% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 196,737 185,277 113,570 166,215 154,638 75,407 135,613 6.39%
  YoY % 6.19% 63.14% -31.67% 7.49% 105.07% -44.40% -
  Horiz. % 145.07% 136.62% 83.75% 122.57% 114.03% 55.60% 100.00%
NOSH 327,895 272,466 113,570 113,846 113,705 75,407 74,924 27.87%
  YoY % 20.34% 139.91% -0.24% 0.12% 50.79% 0.64% -
  Horiz. % 437.63% 363.65% 151.58% 151.95% 151.76% 100.64% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.23 % 7.29 % 7.08 % 7.88 % 9.33 % 7.99 % 6.70 % -1.20%
  YoY % -14.54% 2.97% -10.15% -15.54% 16.77% 19.25% -
  Horiz. % 92.99% 108.81% 105.67% 117.61% 139.25% 119.25% 100.00%
ROE 11.56 % 13.99 % 21.39 % 16.34 % 16.99 % 29.10 % 13.72 % -2.81%
  YoY % -17.37% -34.60% 30.91% -3.83% -41.62% 112.10% -
  Horiz. % 84.26% 101.97% 155.90% 119.10% 123.83% 212.10% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 111.43 130.61 301.99 302.88 248.24 374.90 384.05 -18.62%
  YoY % -14.68% -56.75% -0.29% 22.01% -33.79% -2.38% -
  Horiz. % 29.01% 34.01% 78.63% 78.86% 64.64% 97.62% 100.00%
EPS 6.94 9.52 21.39 23.85 23.11 29.10 24.83 -19.12%
  YoY % -27.10% -55.49% -10.31% 3.20% -20.58% 17.20% -
  Horiz. % 27.95% 38.34% 86.15% 96.05% 93.07% 117.20% 100.00%
DPS 4.29 5.55 9.12 15.00 14.00 15.84 13.00 -16.86%
  YoY % -22.70% -39.14% -39.20% 7.14% -11.62% 21.85% -
  Horiz. % 33.00% 42.69% 70.15% 115.38% 107.69% 121.85% 100.00%
NAPS 0.6000 0.6800 1.0000 1.4600 1.3600 1.0000 1.8100 -16.79%
  YoY % -11.76% -32.00% -31.51% 7.35% 36.00% -44.75% -
  Horiz. % 33.15% 37.57% 55.25% 80.66% 75.14% 55.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 111.43 108.53 104.60 105.16 86.08 86.22 87.76 4.06%
  YoY % 2.67% 3.76% -0.53% 22.17% -0.16% -1.75% -
  Horiz. % 126.97% 123.67% 119.19% 119.83% 98.09% 98.25% 100.00%
EPS 6.94 7.91 7.41 8.28 8.01 6.69 5.67 3.42%
  YoY % -12.26% 6.75% -10.51% 3.37% 19.73% 17.99% -
  Horiz. % 122.40% 139.51% 130.69% 146.03% 141.27% 117.99% 100.00%
DPS 4.29 4.61 3.16 5.20 4.85 3.64 2.98 6.26%
  YoY % -6.94% 45.89% -39.23% 7.22% 33.24% 22.15% -
  Horiz. % 143.96% 154.70% 106.04% 174.50% 162.75% 122.15% 100.00%
NAPS 0.6000 0.5650 0.3464 0.5069 0.4716 0.2300 0.4136 6.39%
  YoY % 6.19% 63.11% -31.66% 7.49% 105.04% -44.39% -
  Horiz. % 145.07% 136.61% 83.75% 122.56% 114.02% 55.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.3100 2.1100 4.3000 4.4000 3.5700 2.0500 1.7400 -
P/RPS 2.07 1.62 1.42 1.45 1.44 0.55 0.45 28.93%
  YoY % 27.78% 14.08% -2.07% 0.69% 161.82% 22.22% -
  Horiz. % 460.00% 360.00% 315.56% 322.22% 320.00% 122.22% 100.00%
P/EPS 33.30 22.17 20.10 18.45 15.45 7.04 7.01 29.62%
  YoY % 50.20% 10.30% 8.94% 19.42% 119.46% 0.43% -
  Horiz. % 475.04% 316.26% 286.73% 263.20% 220.40% 100.43% 100.00%
EY 3.00 4.51 4.97 5.42 6.47 14.20 14.27 -22.87%
  YoY % -33.48% -9.26% -8.30% -16.23% -54.44% -0.49% -
  Horiz. % 21.02% 31.60% 34.83% 37.98% 45.34% 99.51% 100.00%
DY 1.86 2.63 2.12 3.41 3.92 7.73 7.47 -20.67%
  YoY % -29.28% 24.06% -37.83% -13.01% -49.29% 3.48% -
  Horiz. % 24.90% 35.21% 28.38% 45.65% 52.48% 103.48% 100.00%
P/NAPS 3.85 3.10 4.30 3.01 2.63 2.05 0.96 26.02%
  YoY % 24.19% -27.91% 42.86% 14.45% 28.29% 113.54% -
  Horiz. % 401.04% 322.92% 447.92% 313.54% 273.96% 213.54% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 09/08/17 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 -
Price 2.2000 2.0700 4.2400 4.4000 3.4500 2.1100 1.9300 -
P/RPS 1.97 1.58 1.40 1.45 1.39 0.56 0.50 25.65%
  YoY % 24.68% 12.86% -3.45% 4.32% 148.21% 12.00% -
  Horiz. % 394.00% 316.00% 280.00% 290.00% 278.00% 112.00% 100.00%
P/EPS 31.71 21.75 19.82 18.45 14.93 7.25 7.77 26.39%
  YoY % 45.79% 9.74% 7.43% 23.58% 105.93% -6.69% -
  Horiz. % 408.11% 279.92% 255.08% 237.45% 192.15% 93.31% 100.00%
EY 3.15 4.60 5.04 5.42 6.70 13.79 12.86 -20.88%
  YoY % -31.52% -8.73% -7.01% -19.10% -51.41% 7.23% -
  Horiz. % 24.49% 35.77% 39.19% 42.15% 52.10% 107.23% 100.00%
DY 1.95 2.68 2.15 3.41 4.06 7.51 6.74 -18.66%
  YoY % -27.24% 24.65% -36.95% -16.01% -45.94% 11.42% -
  Horiz. % 28.93% 39.76% 31.90% 50.59% 60.24% 111.42% 100.00%
P/NAPS 3.67 3.04 4.24 3.01 2.54 2.11 1.07 22.78%
  YoY % 20.72% -28.30% 40.86% 18.50% 20.38% 97.20% -
  Horiz. % 342.99% 284.11% 396.26% 281.31% 237.38% 197.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS