Highlights

[DAIBOCI] YoY TTM Result on 2018-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     432.01%    YoY -     3.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 586,778 364,947 425,965 373,346 363,911 345,887 340,619 10.23%
  YoY % 60.78% -14.32% 14.09% 2.59% 5.21% 1.55% -
  Horiz. % 172.27% 107.14% 125.06% 109.61% 106.84% 101.55% 100.00%
PBT 50,998 9,244 32,394 31,838 31,582 33,960 32,635 8.32%
  YoY % 451.69% -71.46% 1.75% 0.81% -7.00% 4.06% -
  Horiz. % 156.27% 28.33% 99.26% 97.56% 96.77% 104.06% 100.00%
Tax -12,666 -1,391 -5,941 -7,322 -6,407 -7,927 -7,864 8.91%
  YoY % -810.57% 76.59% 18.86% -14.28% 19.17% -0.80% -
  Horiz. % 161.06% 17.69% 75.55% 93.11% 81.47% 100.80% 100.00%
NP 38,332 7,853 26,453 24,516 25,175 26,033 24,771 8.13%
  YoY % 388.12% -70.31% 7.90% -2.62% -3.30% 5.09% -
  Horiz. % 154.75% 31.70% 106.79% 98.97% 101.63% 105.09% 100.00%
NP to SH 36,140 6,476 24,744 23,959 25,175 26,033 24,771 7.00%
  YoY % 458.06% -73.83% 3.28% -4.83% -3.30% 5.09% -
  Horiz. % 145.90% 26.14% 99.89% 96.72% 101.63% 105.09% 100.00%
Tax Rate 24.84 % 15.05 % 18.34 % 23.00 % 20.29 % 23.34 % 24.10 % 0.54%
  YoY % 65.05% -17.94% -20.26% 13.36% -13.07% -3.15% -
  Horiz. % 103.07% 62.45% 76.10% 95.44% 84.19% 96.85% 100.00%
Total Cost 548,446 357,094 399,512 348,830 338,736 319,854 315,848 10.38%
  YoY % 53.59% -10.62% 14.53% 2.98% 5.90% 1.27% -
  Horiz. % 173.64% 113.06% 126.49% 110.44% 107.25% 101.27% 100.00%
Net Worth 245,511 199,682 202,970 235,901 184,707 113,372 165,686 7.29%
  YoY % 22.95% -1.62% -13.96% 27.72% 62.92% -31.57% -
  Horiz. % 148.18% 120.52% 122.50% 142.38% 111.48% 68.43% 100.00%
Dividend
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,546 4,910 13,593 14,238 14,727 9,166 15,355 -14.15%
  YoY % 33.33% -63.88% -4.53% -3.32% 60.68% -40.31% -
  Horiz. % 42.64% 31.98% 88.53% 92.73% 95.92% 59.69% 100.00%
Div Payout % 18.12 % 75.83 % 54.94 % 59.43 % 58.50 % 35.21 % 61.99 % -19.76%
  YoY % -76.10% 38.02% -7.56% 1.59% 66.15% -43.20% -
  Horiz. % 29.23% 122.33% 88.63% 95.87% 94.37% 56.80% 100.00%
Equity
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 245,511 199,682 202,970 235,901 184,707 113,372 165,686 7.29%
  YoY % 22.95% -1.62% -13.96% 27.72% 62.92% -31.57% -
  Horiz. % 148.18% 120.52% 122.50% 142.38% 111.48% 68.43% 100.00%
NOSH 327,348 327,348 327,372 327,641 271,628 113,372 113,484 20.88%
  YoY % 0.00% -0.01% -0.08% 20.62% 139.59% -0.10% -
  Horiz. % 288.45% 288.45% 288.47% 288.71% 239.35% 99.90% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.53 % 2.15 % 6.21 % 6.57 % 6.92 % 7.53 % 7.27 % -1.90%
  YoY % 203.72% -65.38% -5.48% -5.06% -8.10% 3.58% -
  Horiz. % 89.82% 29.57% 85.42% 90.37% 95.19% 103.58% 100.00%
ROE 14.72 % 3.24 % 12.19 % 10.16 % 13.63 % 22.96 % 14.95 % -0.28%
  YoY % 354.32% -73.42% 19.98% -25.46% -40.64% 53.58% -
  Horiz. % 98.46% 21.67% 81.54% 67.96% 91.17% 153.58% 100.00%
Per Share
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 179.25 111.49 130.12 113.95 133.97 305.09 300.15 -8.81%
  YoY % 60.78% -14.32% 14.19% -14.94% -56.09% 1.65% -
  Horiz. % 59.72% 37.14% 43.35% 37.96% 44.63% 101.65% 100.00%
EPS 11.04 1.98 7.56 7.31 9.27 22.96 21.83 -11.49%
  YoY % 457.58% -73.81% 3.42% -21.14% -59.63% 5.18% -
  Horiz. % 50.57% 9.07% 34.63% 33.49% 42.46% 105.18% 100.00%
DPS 2.00 1.50 4.15 4.35 5.40 8.08 13.50 -28.95%
  YoY % 33.33% -63.86% -4.60% -19.44% -33.17% -40.15% -
  Horiz. % 14.81% 11.11% 30.74% 32.22% 40.00% 59.85% 100.00%
NAPS 0.7500 0.6100 0.6200 0.7200 0.6800 1.0000 1.4600 -11.24%
  YoY % 22.95% -1.61% -13.89% 5.88% -32.00% -31.51% -
  Horiz. % 51.37% 41.78% 42.47% 49.32% 46.58% 68.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 178.95 111.30 129.91 113.86 110.98 105.49 103.88 10.23%
  YoY % 60.78% -14.33% 14.10% 2.60% 5.20% 1.55% -
  Horiz. % 172.27% 107.14% 125.06% 109.61% 106.83% 101.55% 100.00%
EPS 11.02 1.97 7.55 7.31 7.68 7.94 7.55 7.00%
  YoY % 459.39% -73.91% 3.28% -4.82% -3.27% 5.17% -
  Horiz. % 145.96% 26.09% 100.00% 96.82% 101.72% 105.17% 100.00%
DPS 2.00 1.50 4.15 4.34 4.49 2.80 4.68 -14.12%
  YoY % 33.33% -63.86% -4.38% -3.34% 60.36% -40.17% -
  Horiz. % 42.74% 32.05% 88.68% 92.74% 95.94% 59.83% 100.00%
NAPS 0.7487 0.6090 0.6190 0.7194 0.5633 0.3458 0.5053 7.29%
  YoY % 22.94% -1.62% -13.96% 27.71% 62.90% -31.57% -
  Horiz. % 148.17% 120.52% 122.50% 142.37% 111.48% 68.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.0800 2.3200 2.0000 2.1900 2.2200 4.4000 4.3000 -
P/RPS 1.16 2.08 1.54 1.92 1.66 1.44 1.43 -3.68%
  YoY % -44.23% 35.06% -19.79% 15.66% 15.28% 0.70% -
  Horiz. % 81.12% 145.45% 107.69% 134.27% 116.08% 100.70% 100.00%
P/EPS 18.84 117.27 26.46 29.95 23.95 19.16 19.70 -0.80%
  YoY % -83.93% 343.20% -11.65% 25.05% 25.00% -2.74% -
  Horiz. % 95.63% 595.28% 134.31% 152.03% 121.57% 97.26% 100.00%
EY 5.31 0.85 3.78 3.34 4.17 5.22 5.08 0.80%
  YoY % 524.71% -77.51% 13.17% -19.90% -20.11% 2.76% -
  Horiz. % 104.53% 16.73% 74.41% 65.75% 82.09% 102.76% 100.00%
DY 0.96 0.65 2.07 1.98 2.43 1.84 3.14 -19.11%
  YoY % 47.69% -68.60% 4.55% -18.52% 32.07% -41.40% -
  Horiz. % 30.57% 20.70% 65.92% 63.06% 77.39% 58.60% 100.00%
P/NAPS 2.77 3.80 3.23 3.04 3.26 4.40 2.95 -1.12%
  YoY % -27.11% 17.65% 6.25% -6.75% -25.91% 49.15% -
  Horiz. % 93.90% 128.81% 109.49% 103.05% 110.51% 149.15% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 -
Price 2.4500 1.9100 1.9900 2.1900 2.2800 5.2400 4.2500 -
P/RPS 1.37 1.71 1.53 1.92 1.70 1.72 1.42 -0.64%
  YoY % -19.88% 11.76% -20.31% 12.94% -1.16% 21.13% -
  Horiz. % 96.48% 120.42% 107.75% 135.21% 119.72% 121.13% 100.00%
P/EPS 22.19 96.55 26.33 29.95 24.60 22.82 19.47 2.37%
  YoY % -77.02% 266.69% -12.09% 21.75% 7.80% 17.21% -
  Horiz. % 113.97% 495.89% 135.23% 153.83% 126.35% 117.21% 100.00%
EY 4.51 1.04 3.80 3.34 4.06 4.38 5.14 -2.31%
  YoY % 333.65% -72.63% 13.77% -17.73% -7.31% -14.79% -
  Horiz. % 87.74% 20.23% 73.93% 64.98% 78.99% 85.21% 100.00%
DY 0.82 0.79 2.09 1.98 2.37 1.54 3.18 -21.54%
  YoY % 3.80% -62.20% 5.56% -16.46% 53.90% -51.57% -
  Horiz. % 25.79% 24.84% 65.72% 62.26% 74.53% 48.43% 100.00%
P/NAPS 3.27 3.13 3.21 3.04 3.35 5.24 2.91 2.11%
  YoY % 4.47% -2.49% 5.59% -9.25% -36.07% 80.07% -
  Horiz. % 112.37% 107.56% 110.31% 104.47% 115.12% 180.07% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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