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
30/09/18 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers