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 - 327,898
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.86 110.98 105.49 103.88 92.68 85.60 86.61 4.66%
  YoY % 2.60% 5.20% 1.55% 12.08% 8.27% -1.17% -
  Horiz. % 131.46% 128.14% 121.80% 119.94% 107.01% 98.83% 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 0.3458 0.5053 0.4846 0.4586 0.4198 9.38%
  YoY % 27.71% 62.90% -31.57% 4.27% 5.67% 9.24% -
  Horiz. % 171.37% 134.18% 82.37% 120.37% 115.44% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers