Highlights

[DAIBOCI] YoY TTM Result on 2016-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 10-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -2.91%    YoY -     -3.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 425,965 373,346 363,911 345,887 340,619 303,899 280,695 7.20%
  YoY % 14.09% 2.59% 5.21% 1.55% 12.08% 8.27% -
  Horiz. % 151.75% 133.01% 129.65% 123.23% 121.35% 108.27% 100.00%
PBT 32,394 31,838 31,582 33,960 32,635 36,336 32,512 -0.06%
  YoY % 1.75% 0.81% -7.00% 4.06% -10.19% 11.76% -
  Horiz. % 99.64% 97.93% 97.14% 104.45% 100.38% 111.76% 100.00%
Tax -5,941 -7,322 -6,407 -7,927 -7,864 -9,553 -7,718 -4.27%
  YoY % 18.86% -14.28% 19.17% -0.80% 17.68% -23.78% -
  Horiz. % 76.98% 94.87% 83.01% 102.71% 101.89% 123.78% 100.00%
NP 26,453 24,516 25,175 26,033 24,771 26,783 24,794 1.08%
  YoY % 7.90% -2.62% -3.30% 5.09% -7.51% 8.02% -
  Horiz. % 106.69% 98.88% 101.54% 105.00% 99.91% 108.02% 100.00%
NP to SH 24,744 23,959 25,175 26,033 24,771 26,775 24,304 0.30%
  YoY % 3.28% -4.83% -3.30% 5.09% -7.48% 10.17% -
  Horiz. % 101.81% 98.58% 103.58% 107.11% 101.92% 110.17% 100.00%
Tax Rate 18.34 % 23.00 % 20.29 % 23.34 % 24.10 % 26.29 % 23.74 % -4.21%
  YoY % -20.26% 13.36% -13.07% -3.15% -8.33% 10.74% -
  Horiz. % 77.25% 96.88% 85.47% 98.32% 101.52% 110.74% 100.00%
Total Cost 399,512 348,830 338,736 319,854 315,848 277,116 255,901 7.70%
  YoY % 14.53% 2.98% 5.90% 1.27% 13.98% 8.29% -
  Horiz. % 156.12% 136.31% 132.37% 124.99% 123.43% 108.29% 100.00%
Net Worth 202,970 235,901 184,707 113,372 165,686 158,895 150,362 5.12%
  YoY % -13.96% 27.72% 62.92% -31.57% 4.27% 5.68% -
  Horiz. % 134.99% 156.89% 122.84% 75.40% 110.19% 105.68% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,593 14,238 14,727 9,166 15,355 16,464 13,675 -0.10%
  YoY % -4.53% -3.32% 60.68% -40.31% -6.74% 20.39% -
  Horiz. % 99.40% 104.12% 107.70% 67.03% 112.28% 120.39% 100.00%
Div Payout % 54.94 % 59.43 % 58.50 % 35.21 % 61.99 % 61.49 % 56.27 % -0.40%
  YoY % -7.56% 1.59% 66.15% -43.20% 0.81% 9.28% -
  Horiz. % 97.64% 105.62% 103.96% 62.57% 110.17% 109.28% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,970 235,901 184,707 113,372 165,686 158,895 150,362 5.12%
  YoY % -13.96% 27.72% 62.92% -31.57% 4.27% 5.68% -
  Horiz. % 134.99% 156.89% 122.84% 75.40% 110.19% 105.68% 100.00%
NOSH 327,372 327,641 271,628 113,372 113,484 113,496 113,910 19.23%
  YoY % -0.08% 20.62% 139.59% -0.10% -0.01% -0.36% -
  Horiz. % 287.39% 287.63% 238.46% 99.53% 99.63% 99.64% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.21 % 6.57 % 6.92 % 7.53 % 7.27 % 8.81 % 8.83 % -5.70%
  YoY % -5.48% -5.06% -8.10% 3.58% -17.48% -0.23% -
  Horiz. % 70.33% 74.41% 78.37% 85.28% 82.33% 99.77% 100.00%
ROE 12.19 % 10.16 % 13.63 % 22.96 % 14.95 % 16.85 % 16.16 % -4.59%
  YoY % 19.98% -25.46% -40.64% 53.58% -11.28% 4.27% -
  Horiz. % 75.43% 62.87% 84.34% 142.08% 92.51% 104.27% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 130.12 113.95 133.97 305.09 300.15 267.76 246.42 -10.09%
  YoY % 14.19% -14.94% -56.09% 1.65% 12.10% 8.66% -
  Horiz. % 52.80% 46.24% 54.37% 123.81% 121.80% 108.66% 100.00%
EPS 7.56 7.31 9.27 22.96 21.83 23.59 21.34 -15.88%
  YoY % 3.42% -21.14% -59.63% 5.18% -7.46% 10.54% -
  Horiz. % 35.43% 34.25% 43.44% 107.59% 102.30% 110.54% 100.00%
DPS 4.15 4.35 5.40 8.08 13.50 14.50 12.01 -16.22%
  YoY % -4.60% -19.44% -33.17% -40.15% -6.90% 20.73% -
  Horiz. % 34.55% 36.22% 44.96% 67.28% 112.41% 120.73% 100.00%
NAPS 0.6200 0.7200 0.6800 1.0000 1.4600 1.4000 1.3200 -11.83%
  YoY % -13.89% 5.88% -32.00% -31.51% 4.29% 6.06% -
  Horiz. % 46.97% 54.55% 51.52% 75.76% 110.61% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 129.91 113.86 110.98 105.49 103.88 92.68 85.60 7.20%
  YoY % 14.10% 2.60% 5.20% 1.55% 12.08% 8.27% -
  Horiz. % 151.76% 133.01% 129.65% 123.24% 121.36% 108.27% 100.00%
EPS 7.55 7.31 7.68 7.94 7.55 8.17 7.41 0.31%
  YoY % 3.28% -4.82% -3.27% 5.17% -7.59% 10.26% -
  Horiz. % 101.89% 98.65% 103.64% 107.15% 101.89% 110.26% 100.00%
DPS 4.15 4.34 4.49 2.80 4.68 5.02 4.17 -0.08%
  YoY % -4.38% -3.34% 60.36% -40.17% -6.77% 20.38% -
  Horiz. % 99.52% 104.08% 107.67% 67.15% 112.23% 120.38% 100.00%
NAPS 0.6190 0.7194 0.5633 0.3458 0.5053 0.4846 0.4586 5.12%
  YoY % -13.96% 27.71% 62.90% -31.57% 4.27% 5.67% -
  Horiz. % 134.98% 156.87% 122.83% 75.40% 110.18% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0000 2.1900 2.2200 4.4000 4.3000 3.5400 2.4200 -
P/RPS 1.54 1.92 1.66 1.44 1.43 1.32 0.98 7.82%
  YoY % -19.79% 15.66% 15.28% 0.70% 8.33% 34.69% -
  Horiz. % 157.14% 195.92% 169.39% 146.94% 145.92% 134.69% 100.00%
P/EPS 26.46 29.95 23.95 19.16 19.70 15.01 11.34 15.16%
  YoY % -11.65% 25.05% 25.00% -2.74% 31.25% 32.36% -
  Horiz. % 233.33% 264.11% 211.20% 168.96% 173.72% 132.36% 100.00%
EY 3.78 3.34 4.17 5.22 5.08 6.66 8.82 -13.16%
  YoY % 13.17% -19.90% -20.11% 2.76% -23.72% -24.49% -
  Horiz. % 42.86% 37.87% 47.28% 59.18% 57.60% 75.51% 100.00%
DY 2.07 1.98 2.43 1.84 3.14 4.10 4.96 -13.55%
  YoY % 4.55% -18.52% 32.07% -41.40% -23.41% -17.34% -
  Horiz. % 41.73% 39.92% 48.99% 37.10% 63.31% 82.66% 100.00%
P/NAPS 3.23 3.04 3.26 4.40 2.95 2.53 1.83 9.93%
  YoY % 6.25% -6.75% -25.91% 49.15% 16.60% 38.25% -
  Horiz. % 176.50% 166.12% 178.14% 240.44% 161.20% 138.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 -
Price 1.9900 2.1900 2.2800 5.2400 4.2500 3.6500 2.6200 -
P/RPS 1.53 1.92 1.70 1.72 1.42 1.36 1.06 6.30%
  YoY % -20.31% 12.94% -1.16% 21.13% 4.41% 28.30% -
  Horiz. % 144.34% 181.13% 160.38% 162.26% 133.96% 128.30% 100.00%
P/EPS 26.33 29.95 24.60 22.82 19.47 15.47 12.28 13.55%
  YoY % -12.09% 21.75% 7.80% 17.21% 25.86% 25.98% -
  Horiz. % 214.41% 243.89% 200.33% 185.83% 158.55% 125.98% 100.00%
EY 3.80 3.34 4.06 4.38 5.14 6.46 8.14 -11.92%
  YoY % 13.77% -17.73% -7.31% -14.79% -20.43% -20.64% -
  Horiz. % 46.68% 41.03% 49.88% 53.81% 63.14% 79.36% 100.00%
DY 2.09 1.98 2.37 1.54 3.18 3.97 4.58 -12.25%
  YoY % 5.56% -16.46% 53.90% -51.57% -19.90% -13.32% -
  Horiz. % 45.63% 43.23% 51.75% 33.62% 69.43% 86.68% 100.00%
P/NAPS 3.21 3.04 3.35 5.24 2.91 2.61 1.98 8.38%
  YoY % 5.59% -9.25% -36.07% 80.07% 11.49% 31.82% -
  Horiz. % 162.12% 153.54% 169.19% 264.65% 146.97% 131.82% 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

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers