Highlights

[DAIBOCI] YoY TTM Result on 2014-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -8.78%    YoY -     -7.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 373,346 363,911 345,887 340,619 303,899 280,695 283,988 4.66%
  YoY % 2.59% 5.21% 1.55% 12.08% 8.27% -1.16% -
  Horiz. % 131.47% 128.14% 121.80% 119.94% 107.01% 98.84% 100.00%
PBT 31,838 31,582 33,960 32,635 36,336 32,512 23,472 5.21%
  YoY % 0.81% -7.00% 4.06% -10.19% 11.76% 38.51% -
  Horiz. % 135.64% 134.55% 144.68% 139.04% 154.81% 138.51% 100.00%
Tax -7,322 -6,407 -7,927 -7,864 -9,553 -7,718 -4,402 8.84%
  YoY % -14.28% 19.17% -0.80% 17.68% -23.78% -75.33% -
  Horiz. % 166.33% 145.55% 180.08% 178.65% 217.01% 175.33% 100.00%
NP 24,516 25,175 26,033 24,771 26,783 24,794 19,070 4.27%
  YoY % -2.62% -3.30% 5.09% -7.51% 8.02% 30.02% -
  Horiz. % 128.56% 132.01% 136.51% 129.90% 140.45% 130.02% 100.00%
NP to SH 23,959 25,175 26,033 24,771 26,775 24,304 18,319 4.57%
  YoY % -4.83% -3.30% 5.09% -7.48% 10.17% 32.67% -
  Horiz. % 130.79% 137.43% 142.11% 135.22% 146.16% 132.67% 100.00%
Tax Rate 23.00 % 20.29 % 23.34 % 24.10 % 26.29 % 23.74 % 18.75 % 3.46%
  YoY % 13.36% -13.07% -3.15% -8.33% 10.74% 26.61% -
  Horiz. % 122.67% 108.21% 124.48% 128.53% 140.21% 126.61% 100.00%
Total Cost 348,830 338,736 319,854 315,848 277,116 255,901 264,918 4.69%
  YoY % 2.98% 5.90% 1.27% 13.98% 8.29% -3.40% -
  Horiz. % 131.67% 127.86% 120.74% 119.22% 104.60% 96.60% 100.00%
Net Worth 235,901 184,707 113,372 165,686 158,895 150,362 137,643 9.39%
  YoY % 27.72% 62.92% -31.57% 4.27% 5.68% 9.24% -
  Horiz. % 171.39% 134.19% 82.37% 120.37% 115.44% 109.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 14,238 14,727 9,166 15,355 16,464 13,675 9,770 6.47%
  YoY % -3.32% 60.68% -40.31% -6.74% 20.39% 39.96% -
  Horiz. % 145.73% 150.73% 93.81% 157.15% 168.50% 139.96% 100.00%
Div Payout % 59.43 % 58.50 % 35.21 % 61.99 % 61.49 % 56.27 % 53.34 % 1.82%
  YoY % 1.59% 66.15% -43.20% 0.81% 9.28% 5.49% -
  Horiz. % 111.42% 109.67% 66.01% 116.22% 115.28% 105.49% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 235,901 184,707 113,372 165,686 158,895 150,362 137,643 9.39%
  YoY % 27.72% 62.92% -31.57% 4.27% 5.68% 9.24% -
  Horiz. % 171.39% 134.19% 82.37% 120.37% 115.44% 109.24% 100.00%
NOSH 327,641 271,628 113,372 113,484 113,496 113,910 75,215 27.77%
  YoY % 20.62% 139.59% -0.10% -0.01% -0.36% 51.45% -
  Horiz. % 435.60% 361.14% 150.73% 150.88% 150.90% 151.45% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.57 % 6.92 % 7.53 % 7.27 % 8.81 % 8.83 % 6.72 % -0.38%
  YoY % -5.06% -8.10% 3.58% -17.48% -0.23% 31.40% -
  Horiz. % 97.77% 102.98% 112.05% 108.18% 131.10% 131.40% 100.00%
ROE 10.16 % 13.63 % 22.96 % 14.95 % 16.85 % 16.16 % 13.31 % -4.40%
  YoY % -25.46% -40.64% 53.58% -11.28% 4.27% 21.41% -
  Horiz. % 76.33% 102.40% 172.50% 112.32% 126.60% 121.41% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.95 133.97 305.09 300.15 267.76 246.42 377.57 -18.08%
  YoY % -14.94% -56.09% 1.65% 12.10% 8.66% -34.74% -
  Horiz. % 30.18% 35.48% 80.80% 79.50% 70.92% 65.26% 100.00%
EPS 7.31 9.27 22.96 21.83 23.59 21.34 24.36 -18.16%
  YoY % -21.14% -59.63% 5.18% -7.46% 10.54% -12.40% -
  Horiz. % 30.01% 38.05% 94.25% 89.61% 96.84% 87.60% 100.00%
DPS 4.35 5.40 8.08 13.50 14.50 12.01 13.00 -16.66%
  YoY % -19.44% -33.17% -40.15% -6.90% 20.73% -7.62% -
  Horiz. % 33.46% 41.54% 62.15% 103.85% 111.54% 92.38% 100.00%
NAPS 0.7200 0.6800 1.0000 1.4600 1.4000 1.3200 1.8300 -14.39%
  YoY % 5.88% -32.00% -31.51% 4.29% 6.06% -27.87% -
  Horiz. % 39.34% 37.16% 54.64% 79.78% 76.50% 72.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.85 110.97 105.48 103.87 92.67 85.60 86.60 4.66%
  YoY % 2.60% 5.20% 1.55% 12.09% 8.26% -1.15% -
  Horiz. % 131.47% 128.14% 121.80% 119.94% 107.01% 98.85% 100.00%
EPS 7.31 7.68 7.94 7.55 8.17 7.41 5.59 4.57%
  YoY % -4.82% -3.27% 5.17% -7.59% 10.26% 32.56% -
  Horiz. % 130.77% 137.39% 142.04% 135.06% 146.15% 132.56% 100.00%
DPS 4.34 4.49 2.80 4.68 5.02 4.17 2.98 6.46%
  YoY % -3.34% 60.36% -40.17% -6.77% 20.38% 39.93% -
  Horiz. % 145.64% 150.67% 93.96% 157.05% 168.46% 139.93% 100.00%
NAPS 0.7194 0.5633 0.3457 0.5053 0.4846 0.4585 0.4197 9.39%
  YoY % 27.71% 62.94% -31.59% 4.27% 5.69% 9.24% -
  Horiz. % 171.41% 134.21% 82.37% 120.40% 115.46% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.1900 2.2200 4.4000 4.3000 3.5400 2.4200 1.6300 -
P/RPS 1.92 1.66 1.44 1.43 1.32 0.98 0.43 28.29%
  YoY % 15.66% 15.28% 0.70% 8.33% 34.69% 127.91% -
  Horiz. % 446.51% 386.05% 334.88% 332.56% 306.98% 227.91% 100.00%
P/EPS 29.95 23.95 19.16 19.70 15.01 11.34 6.69 28.35%
  YoY % 25.05% 25.00% -2.74% 31.25% 32.36% 69.51% -
  Horiz. % 447.68% 358.00% 286.40% 294.47% 224.36% 169.51% 100.00%
EY 3.34 4.17 5.22 5.08 6.66 8.82 14.94 -22.08%
  YoY % -19.90% -20.11% 2.76% -23.72% -24.49% -40.96% -
  Horiz. % 22.36% 27.91% 34.94% 34.00% 44.58% 59.04% 100.00%
DY 1.98 2.43 1.84 3.14 4.10 4.96 7.98 -20.71%
  YoY % -18.52% 32.07% -41.40% -23.41% -17.34% -37.84% -
  Horiz. % 24.81% 30.45% 23.06% 39.35% 51.38% 62.16% 100.00%
P/NAPS 3.04 3.26 4.40 2.95 2.53 1.83 0.89 22.70%
  YoY % -6.75% -25.91% 49.15% 16.60% 38.25% 105.62% -
  Horiz. % 341.57% 366.29% 494.38% 331.46% 284.27% 205.62% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 -
Price 2.1900 2.2800 5.2400 4.2500 3.6500 2.6200 1.7100 -
P/RPS 1.92 1.70 1.72 1.42 1.36 1.06 0.45 27.33%
  YoY % 12.94% -1.16% 21.13% 4.41% 28.30% 135.56% -
  Horiz. % 426.67% 377.78% 382.22% 315.56% 302.22% 235.56% 100.00%
P/EPS 29.95 24.60 22.82 19.47 15.47 12.28 7.02 27.33%
  YoY % 21.75% 7.80% 17.21% 25.86% 25.98% 74.93% -
  Horiz. % 426.64% 350.43% 325.07% 277.35% 220.37% 174.93% 100.00%
EY 3.34 4.06 4.38 5.14 6.46 8.14 14.24 -21.45%
  YoY % -17.73% -7.31% -14.79% -20.43% -20.64% -42.84% -
  Horiz. % 23.46% 28.51% 30.76% 36.10% 45.37% 57.16% 100.00%
DY 1.98 2.37 1.54 3.18 3.97 4.58 7.60 -20.07%
  YoY % -16.46% 53.90% -51.57% -19.90% -13.32% -39.74% -
  Horiz. % 26.05% 31.18% 20.26% 41.84% 52.24% 60.26% 100.00%
P/NAPS 3.04 3.35 5.24 2.91 2.61 1.98 0.93 21.80%
  YoY % -9.25% -36.07% 80.07% 11.49% 31.82% 112.90% -
  Horiz. % 326.88% 360.22% 563.44% 312.90% 280.65% 212.90% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS