Highlights

[DAIBOCI] YoY TTM Result on 2015-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     4.17%    YoY -     -10.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 418,809 365,378 355,855 342,967 344,822 282,263 282,703 6.77%
  YoY % 14.62% 2.68% 3.76% -0.54% 22.16% -0.16% -
  Horiz. % 148.14% 129.24% 125.88% 121.32% 121.97% 99.84% 100.00%
PBT 36,470 28,537 33,537 31,498 36,043 35,507 28,752 4.04%
  YoY % 27.80% -14.91% 6.47% -12.61% 1.51% 23.49% -
  Horiz. % 126.84% 99.25% 116.64% 109.55% 125.36% 123.49% 100.00%
Tax -8,112 -5,790 -7,608 -7,206 -8,888 -9,184 -6,178 4.64%
  YoY % -40.10% 23.90% -5.58% 18.92% 3.22% -48.66% -
  Horiz. % 131.30% 93.72% 123.15% 116.64% 143.87% 148.66% 100.00%
NP 28,358 22,747 25,929 24,292 27,155 26,323 22,574 3.87%
  YoY % 24.67% -12.27% 6.74% -10.54% 3.16% 16.61% -
  Horiz. % 125.62% 100.77% 114.86% 107.61% 120.29% 116.61% 100.00%
NP to SH 26,272 22,747 25,929 24,292 27,155 26,278 21,944 3.04%
  YoY % 15.50% -12.27% 6.74% -10.54% 3.34% 19.75% -
  Horiz. % 119.72% 103.66% 118.16% 110.70% 123.75% 119.75% 100.00%
Tax Rate 22.24 % 20.29 % 22.69 % 22.88 % 24.66 % 25.87 % 21.49 % 0.57%
  YoY % 9.61% -10.58% -0.83% -7.22% -4.68% 20.38% -
  Horiz. % 103.49% 94.42% 105.58% 106.47% 114.75% 120.38% 100.00%
Total Cost 390,451 342,631 329,926 318,675 317,667 255,940 260,129 7.00%
  YoY % 13.96% 3.85% 3.53% 0.32% 24.12% -1.61% -
  Horiz. % 150.10% 131.72% 126.83% 122.51% 122.12% 98.39% 100.00%
Net Worth 203,211 196,737 185,277 113,570 166,215 154,638 75,407 17.96%
  YoY % 3.29% 6.19% 63.14% -31.67% 7.49% 105.07% -
  Horiz. % 269.48% 260.90% 245.70% 150.61% 220.42% 205.07% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 14,087 14,056 15,110 10,348 17,057 15,911 11,944 2.79%
  YoY % 0.22% -6.98% 46.02% -39.34% 7.21% 33.21% -
  Horiz. % 117.94% 117.68% 126.50% 86.63% 142.81% 133.21% 100.00%
Div Payout % 53.62 % 61.80 % 58.28 % 42.60 % 62.82 % 60.55 % 54.43 % -0.25%
  YoY % -13.24% 6.04% 36.81% -32.19% 3.75% 11.24% -
  Horiz. % 98.51% 113.54% 107.07% 78.27% 115.41% 111.24% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 203,211 196,737 185,277 113,570 166,215 154,638 75,407 17.96%
  YoY % 3.29% 6.19% 63.14% -31.67% 7.49% 105.07% -
  Horiz. % 269.48% 260.90% 245.70% 150.61% 220.42% 205.07% 100.00%
NOSH 327,760 327,895 272,466 113,570 113,846 113,705 75,407 27.73%
  YoY % -0.04% 20.34% 139.91% -0.24% 0.12% 50.79% -
  Horiz. % 434.65% 434.83% 361.33% 150.61% 150.97% 150.79% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.77 % 6.23 % 7.29 % 7.08 % 7.88 % 9.33 % 7.99 % -2.72%
  YoY % 8.67% -14.54% 2.97% -10.15% -15.54% 16.77% -
  Horiz. % 84.73% 77.97% 91.24% 88.61% 98.62% 116.77% 100.00%
ROE 12.93 % 11.56 % 13.99 % 21.39 % 16.34 % 16.99 % 29.10 % -12.64%
  YoY % 11.85% -17.37% -34.60% 30.91% -3.83% -41.62% -
  Horiz. % 44.43% 39.73% 48.08% 73.51% 56.15% 58.38% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 127.78 111.43 130.61 301.99 302.88 248.24 374.90 -16.42%
  YoY % 14.67% -14.68% -56.75% -0.29% 22.01% -33.79% -
  Horiz. % 34.08% 29.72% 34.84% 80.55% 80.79% 66.21% 100.00%
EPS 8.02 6.94 9.52 21.39 23.85 23.11 29.10 -19.32%
  YoY % 15.56% -27.10% -55.49% -10.31% 3.20% -20.58% -
  Horiz. % 27.56% 23.85% 32.71% 73.51% 81.96% 79.42% 100.00%
DPS 4.30 4.29 5.55 9.12 15.00 14.00 15.84 -19.52%
  YoY % 0.23% -22.70% -39.14% -39.20% 7.14% -11.62% -
  Horiz. % 27.15% 27.08% 35.04% 57.58% 94.70% 88.38% 100.00%
NAPS 0.6200 0.6000 0.6800 1.0000 1.4600 1.3600 1.0000 -7.65%
  YoY % 3.33% -11.76% -32.00% -31.51% 7.35% 36.00% -
  Horiz. % 62.00% 60.00% 68.00% 100.00% 146.00% 136.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 127.73 111.43 108.53 104.60 105.16 86.08 86.22 6.77%
  YoY % 14.63% 2.67% 3.76% -0.53% 22.17% -0.16% -
  Horiz. % 148.14% 129.24% 125.88% 121.32% 121.97% 99.84% 100.00%
EPS 8.01 6.94 7.91 7.41 8.28 8.01 6.69 3.05%
  YoY % 15.42% -12.26% 6.75% -10.51% 3.37% 19.73% -
  Horiz. % 119.73% 103.74% 118.24% 110.76% 123.77% 119.73% 100.00%
DPS 4.30 4.29 4.61 3.16 5.20 4.85 3.64 2.81%
  YoY % 0.23% -6.94% 45.89% -39.23% 7.22% 33.24% -
  Horiz. % 118.13% 117.86% 126.65% 86.81% 142.86% 133.24% 100.00%
NAPS 0.6197 0.6000 0.5650 0.3464 0.5069 0.4716 0.2300 17.95%
  YoY % 3.28% 6.19% 63.11% -31.66% 7.49% 105.04% -
  Horiz. % 269.43% 260.87% 245.65% 150.61% 220.39% 205.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.1000 2.3100 2.1100 4.3000 4.4000 3.5700 2.0500 -
P/RPS 1.64 2.07 1.62 1.42 1.45 1.44 0.55 19.96%
  YoY % -20.77% 27.78% 14.08% -2.07% 0.69% 161.82% -
  Horiz. % 298.18% 376.36% 294.55% 258.18% 263.64% 261.82% 100.00%
P/EPS 26.20 33.30 22.17 20.10 18.45 15.45 7.04 24.47%
  YoY % -21.32% 50.20% 10.30% 8.94% 19.42% 119.46% -
  Horiz. % 372.16% 473.01% 314.91% 285.51% 262.07% 219.46% 100.00%
EY 3.82 3.00 4.51 4.97 5.42 6.47 14.20 -19.65%
  YoY % 27.33% -33.48% -9.26% -8.30% -16.23% -54.44% -
  Horiz. % 26.90% 21.13% 31.76% 35.00% 38.17% 45.56% 100.00%
DY 2.05 1.86 2.63 2.12 3.41 3.92 7.73 -19.84%
  YoY % 10.22% -29.28% 24.06% -37.83% -13.01% -49.29% -
  Horiz. % 26.52% 24.06% 34.02% 27.43% 44.11% 50.71% 100.00%
P/NAPS 3.39 3.85 3.10 4.30 3.01 2.63 2.05 8.74%
  YoY % -11.95% 24.19% -27.91% 42.86% 14.45% 28.29% -
  Horiz. % 165.37% 187.80% 151.22% 209.76% 146.83% 128.29% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 09/08/17 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 -
Price 2.0500 2.2000 2.0700 4.2400 4.4000 3.4500 2.1100 -
P/RPS 1.60 1.97 1.58 1.40 1.45 1.39 0.56 19.11%
  YoY % -18.78% 24.68% 12.86% -3.45% 4.32% 148.21% -
  Horiz. % 285.71% 351.79% 282.14% 250.00% 258.93% 248.21% 100.00%
P/EPS 25.58 31.71 21.75 19.82 18.45 14.93 7.25 23.37%
  YoY % -19.33% 45.79% 9.74% 7.43% 23.58% 105.93% -
  Horiz. % 352.83% 437.38% 300.00% 273.38% 254.48% 205.93% 100.00%
EY 3.91 3.15 4.60 5.04 5.42 6.70 13.79 -18.94%
  YoY % 24.13% -31.52% -8.73% -7.01% -19.10% -51.41% -
  Horiz. % 28.35% 22.84% 33.36% 36.55% 39.30% 48.59% 100.00%
DY 2.10 1.95 2.68 2.15 3.41 4.06 7.51 -19.13%
  YoY % 7.69% -27.24% 24.65% -36.95% -16.01% -45.94% -
  Horiz. % 27.96% 25.97% 35.69% 28.63% 45.41% 54.06% 100.00%
P/NAPS 3.31 3.67 3.04 4.24 3.01 2.54 2.11 7.79%
  YoY % -9.81% 20.72% -28.30% 40.86% 18.50% 20.38% -
  Horiz. % 156.87% 173.93% 144.08% 200.95% 142.65% 120.38% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers