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
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 364,947 425,965 373,346 363,911 345,887 340,619 303,899 3.33%
  YoY % -14.32% 14.09% 2.59% 5.21% 1.55% 12.08% -
  Horiz. % 120.09% 140.17% 122.85% 119.75% 113.82% 112.08% 100.00%
PBT 9,244 32,394 31,838 31,582 33,960 32,635 36,336 -21.74%
  YoY % -71.46% 1.75% 0.81% -7.00% 4.06% -10.19% -
  Horiz. % 25.44% 89.15% 87.62% 86.92% 93.46% 89.81% 100.00%
Tax -1,391 -5,941 -7,322 -6,407 -7,927 -7,864 -9,553 -29.18%
  YoY % 76.59% 18.86% -14.28% 19.17% -0.80% 17.68% -
  Horiz. % 14.56% 62.19% 76.65% 67.07% 82.98% 82.32% 100.00%
NP 7,853 26,453 24,516 25,175 26,033 24,771 26,783 -19.73%
  YoY % -70.31% 7.90% -2.62% -3.30% 5.09% -7.51% -
  Horiz. % 29.32% 98.77% 91.54% 94.00% 97.20% 92.49% 100.00%
NP to SH 6,476 24,744 23,959 25,175 26,033 24,771 26,775 -22.45%
  YoY % -73.83% 3.28% -4.83% -3.30% 5.09% -7.48% -
  Horiz. % 24.19% 92.41% 89.48% 94.02% 97.23% 92.52% 100.00%
Tax Rate 15.05 % 18.34 % 23.00 % 20.29 % 23.34 % 24.10 % 26.29 % -9.51%
  YoY % -17.94% -20.26% 13.36% -13.07% -3.15% -8.33% -
  Horiz. % 57.25% 69.76% 87.49% 77.18% 88.78% 91.67% 100.00%
Total Cost 357,094 399,512 348,830 338,736 319,854 315,848 277,116 4.65%
  YoY % -10.62% 14.53% 2.98% 5.90% 1.27% 13.98% -
  Horiz. % 128.86% 144.17% 125.88% 122.24% 115.42% 113.98% 100.00%
Net Worth 199,682 202,970 235,901 184,707 113,372 165,686 158,895 4.18%
  YoY % -1.62% -13.96% 27.72% 62.92% -31.57% 4.27% -
  Horiz. % 125.67% 127.74% 148.46% 116.24% 71.35% 104.27% 100.00%
Dividend
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,910 13,593 14,238 14,727 9,166 15,355 16,464 -19.48%
  YoY % -63.88% -4.53% -3.32% 60.68% -40.31% -6.74% -
  Horiz. % 29.83% 82.56% 86.48% 89.45% 55.67% 93.26% 100.00%
Div Payout % 75.83 % 54.94 % 59.43 % 58.50 % 35.21 % 61.99 % 61.49 % 3.83%
  YoY % 38.02% -7.56% 1.59% 66.15% -43.20% 0.81% -
  Horiz. % 123.32% 89.35% 96.65% 95.14% 57.26% 100.81% 100.00%
Equity
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 199,682 202,970 235,901 184,707 113,372 165,686 158,895 4.18%
  YoY % -1.62% -13.96% 27.72% 62.92% -31.57% 4.27% -
  Horiz. % 125.67% 127.74% 148.46% 116.24% 71.35% 104.27% 100.00%
NOSH 327,348 327,372 327,641 271,628 113,372 113,484 113,496 20.89%
  YoY % -0.01% -0.08% 20.62% 139.59% -0.10% -0.01% -
  Horiz. % 288.42% 288.44% 288.68% 239.33% 99.89% 99.99% 100.00%
Ratio Analysis
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.15 % 6.21 % 6.57 % 6.92 % 7.53 % 7.27 % 8.81 % -22.32%
  YoY % -65.38% -5.48% -5.06% -8.10% 3.58% -17.48% -
  Horiz. % 24.40% 70.49% 74.57% 78.55% 85.47% 82.52% 100.00%
ROE 3.24 % 12.19 % 10.16 % 13.63 % 22.96 % 14.95 % 16.85 % -25.57%
  YoY % -73.42% 19.98% -25.46% -40.64% 53.58% -11.28% -
  Horiz. % 19.23% 72.34% 60.30% 80.89% 136.26% 88.72% 100.00%
Per Share
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 111.49 130.12 113.95 133.97 305.09 300.15 267.76 -14.52%
  YoY % -14.32% 14.19% -14.94% -56.09% 1.65% 12.10% -
  Horiz. % 41.64% 48.60% 42.56% 50.03% 113.94% 112.10% 100.00%
EPS 1.98 7.56 7.31 9.27 22.96 21.83 23.59 -35.84%
  YoY % -73.81% 3.42% -21.14% -59.63% 5.18% -7.46% -
  Horiz. % 8.39% 32.05% 30.99% 39.30% 97.33% 92.54% 100.00%
DPS 1.50 4.15 4.35 5.40 8.08 13.50 14.50 -33.39%
  YoY % -63.86% -4.60% -19.44% -33.17% -40.15% -6.90% -
  Horiz. % 10.34% 28.62% 30.00% 37.24% 55.72% 93.10% 100.00%
NAPS 0.6100 0.6200 0.7200 0.6800 1.0000 1.4600 1.4000 -13.82%
  YoY % -1.61% -13.89% 5.88% -32.00% -31.51% 4.29% -
  Horiz. % 43.57% 44.29% 51.43% 48.57% 71.43% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 111.30 129.91 113.86 110.98 105.49 103.88 92.68 3.33%
  YoY % -14.33% 14.10% 2.60% 5.20% 1.55% 12.08% -
  Horiz. % 120.09% 140.17% 122.85% 119.75% 113.82% 112.08% 100.00%
EPS 1.97 7.55 7.31 7.68 7.94 7.55 8.17 -22.49%
  YoY % -73.91% 3.28% -4.82% -3.27% 5.17% -7.59% -
  Horiz. % 24.11% 92.41% 89.47% 94.00% 97.18% 92.41% 100.00%
DPS 1.50 4.15 4.34 4.49 2.80 4.68 5.02 -19.45%
  YoY % -63.86% -4.38% -3.34% 60.36% -40.17% -6.77% -
  Horiz. % 29.88% 82.67% 86.45% 89.44% 55.78% 93.23% 100.00%
NAPS 0.6090 0.6190 0.7194 0.5633 0.3458 0.5053 0.4846 4.18%
  YoY % -1.62% -13.96% 27.71% 62.90% -31.57% 4.27% -
  Horiz. % 125.67% 127.73% 148.45% 116.24% 71.36% 104.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.3200 2.0000 2.1900 2.2200 4.4000 4.3000 3.5400 -
P/RPS 2.08 1.54 1.92 1.66 1.44 1.43 1.32 8.49%
  YoY % 35.06% -19.79% 15.66% 15.28% 0.70% 8.33% -
  Horiz. % 157.58% 116.67% 145.45% 125.76% 109.09% 108.33% 100.00%
P/EPS 117.27 26.46 29.95 23.95 19.16 19.70 15.01 44.51%
  YoY % 343.20% -11.65% 25.05% 25.00% -2.74% 31.25% -
  Horiz. % 781.28% 176.28% 199.53% 159.56% 127.65% 131.25% 100.00%
EY 0.85 3.78 3.34 4.17 5.22 5.08 6.66 -30.84%
  YoY % -77.51% 13.17% -19.90% -20.11% 2.76% -23.72% -
  Horiz. % 12.76% 56.76% 50.15% 62.61% 78.38% 76.28% 100.00%
DY 0.65 2.07 1.98 2.43 1.84 3.14 4.10 -28.10%
  YoY % -68.60% 4.55% -18.52% 32.07% -41.40% -23.41% -
  Horiz. % 15.85% 50.49% 48.29% 59.27% 44.88% 76.59% 100.00%
P/NAPS 3.80 3.23 3.04 3.26 4.40 2.95 2.53 7.56%
  YoY % 17.65% 6.25% -6.75% -25.91% 49.15% 16.60% -
  Horiz. % 150.20% 127.67% 120.16% 128.85% 173.91% 116.60% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 -
Price 1.9100 1.9900 2.1900 2.2800 5.2400 4.2500 3.6500 -
P/RPS 1.71 1.53 1.92 1.70 1.72 1.42 1.36 4.19%
  YoY % 11.76% -20.31% 12.94% -1.16% 21.13% 4.41% -
  Horiz. % 125.74% 112.50% 141.18% 125.00% 126.47% 104.41% 100.00%
P/EPS 96.55 26.33 29.95 24.60 22.82 19.47 15.47 38.81%
  YoY % 266.69% -12.09% 21.75% 7.80% 17.21% 25.86% -
  Horiz. % 624.11% 170.20% 193.60% 159.02% 147.51% 125.86% 100.00%
EY 1.04 3.80 3.34 4.06 4.38 5.14 6.46 -27.90%
  YoY % -72.63% 13.77% -17.73% -7.31% -14.79% -20.43% -
  Horiz. % 16.10% 58.82% 51.70% 62.85% 67.80% 79.57% 100.00%
DY 0.79 2.09 1.98 2.37 1.54 3.18 3.97 -25.11%
  YoY % -62.20% 5.56% -16.46% 53.90% -51.57% -19.90% -
  Horiz. % 19.90% 52.64% 49.87% 59.70% 38.79% 80.10% 100.00%
P/NAPS 3.13 3.21 3.04 3.35 5.24 2.91 2.61 3.31%
  YoY % -2.49% 5.59% -9.25% -36.07% 80.07% 11.49% -
  Horiz. % 119.92% 122.99% 116.48% 128.35% 200.77% 111.49% 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
 
 

376  365  579  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.670.00 
 CAREPLS 3.18+0.03 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 MUIIND 0.135+0.015 
 PASUKGB 0.08+0.005 

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