Highlights

[DAIBOCI] YoY TTM Result on 2016-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -2.61%    YoY -     -8.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 430,756 388,647 371,158 344,953 344,505 310,300 278,752 7.52%
  YoY % 10.83% 4.71% 7.60% 0.13% 11.02% 11.32% -
  Horiz. % 154.53% 139.42% 133.15% 123.75% 123.59% 111.32% 100.00%
PBT 20,622 35,742 29,950 35,728 31,048 36,374 33,921 -7.96%
  YoY % -42.30% 19.34% -16.17% 15.07% -14.64% 7.23% -
  Horiz. % 60.79% 105.37% 88.29% 105.33% 91.53% 107.23% 100.00%
Tax -3,775 -8,665 -5,432 -9,007 -7,312 -8,912 -8,901 -13.32%
  YoY % 56.43% -59.52% 39.69% -23.18% 17.95% -0.12% -
  Horiz. % 42.41% 97.35% 61.03% 101.19% 82.15% 100.12% 100.00%
NP 16,847 27,077 24,518 26,721 23,736 27,462 25,020 -6.38%
  YoY % -37.78% 10.44% -8.24% 12.58% -13.57% 9.76% -
  Horiz. % 67.33% 108.22% 97.99% 106.80% 94.87% 109.76% 100.00%
NP to SH 15,241 25,958 24,518 26,721 23,736 27,462 24,641 -7.69%
  YoY % -41.29% 5.87% -8.24% 12.58% -13.57% 11.45% -
  Horiz. % 61.85% 105.34% 99.50% 108.44% 96.33% 111.45% 100.00%
Tax Rate 18.31 % 24.24 % 18.14 % 25.21 % 23.55 % 24.50 % 26.24 % -5.82%
  YoY % -24.46% 33.63% -28.04% 7.05% -3.88% -6.63% -
  Horiz. % 69.78% 92.38% 69.13% 96.07% 89.75% 93.37% 100.00%
Total Cost 413,909 361,570 346,640 318,232 320,769 282,838 253,732 8.49%
  YoY % 14.48% 4.31% 8.93% -0.79% 13.41% 11.47% -
  Horiz. % 163.13% 142.50% 136.62% 125.42% 126.42% 111.47% 100.00%
Net Worth 196,408 199,662 190,510 434,643 113,378 113,707 151,088 4.47%
  YoY % -1.63% 4.80% -56.17% 283.36% -0.29% -24.74% -
  Horiz. % 130.00% 132.15% 126.09% 287.68% 75.04% 75.26% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,975 14,901 14,766 16,037 14,775 17,036 15,098 -5.17%
  YoY % -26.35% 0.91% -7.93% 8.55% -13.27% 12.84% -
  Horiz. % 72.69% 98.70% 97.80% 106.22% 97.86% 112.84% 100.00%
Div Payout % 72.01 % 57.41 % 60.23 % 60.02 % 62.25 % 62.04 % 61.27 % 2.73%
  YoY % 25.43% -4.68% 0.35% -3.58% 0.34% 1.26% -
  Horiz. % 117.53% 93.70% 98.30% 97.96% 101.60% 101.26% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 196,408 199,662 190,510 434,643 113,378 113,707 151,088 4.47%
  YoY % -1.63% 4.80% -56.17% 283.36% -0.29% -24.74% -
  Horiz. % 130.00% 132.15% 126.09% 287.68% 75.04% 75.26% 100.00%
NOSH 327,348 327,315 272,158 273,360 113,378 113,707 113,600 19.28%
  YoY % 0.01% 20.27% -0.44% 141.11% -0.29% 0.09% -
  Horiz. % 288.16% 288.13% 239.58% 240.63% 99.80% 100.09% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91 % 6.97 % 6.61 % 7.75 % 6.89 % 8.85 % 8.98 % -12.93%
  YoY % -43.90% 5.45% -14.71% 12.48% -22.15% -1.45% -
  Horiz. % 43.54% 77.62% 73.61% 86.30% 76.73% 98.55% 100.00%
ROE 7.76 % 13.00 % 12.87 % 6.15 % 20.94 % 24.15 % 16.31 % -11.64%
  YoY % -40.31% 1.01% 109.27% -70.63% -13.29% 48.07% -
  Horiz. % 47.58% 79.71% 78.91% 37.71% 128.39% 148.07% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 131.59 118.74 136.38 126.19 303.85 272.89 245.38 -9.86%
  YoY % 10.82% -12.93% 8.08% -58.47% 11.35% 11.21% -
  Horiz. % 53.63% 48.39% 55.58% 51.43% 123.83% 111.21% 100.00%
EPS 4.66 7.93 9.01 9.77 20.94 24.15 21.69 -22.60%
  YoY % -41.24% -11.99% -7.78% -53.34% -13.29% 11.34% -
  Horiz. % 21.48% 36.56% 41.54% 45.04% 96.54% 111.34% 100.00%
DPS 3.35 4.55 5.42 5.87 13.00 15.00 13.29 -20.51%
  YoY % -26.37% -16.05% -7.67% -54.85% -13.33% 12.87% -
  Horiz. % 25.21% 34.24% 40.78% 44.17% 97.82% 112.87% 100.00%
NAPS 0.6000 0.6100 0.7000 1.5900 1.0000 1.0000 1.3300 -12.42%
  YoY % -1.64% -12.86% -55.97% 59.00% 0.00% -24.81% -
  Horiz. % 45.11% 45.86% 52.63% 119.55% 75.19% 75.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 131.37 118.53 113.19 105.20 105.06 94.63 85.01 7.52%
  YoY % 10.83% 4.72% 7.60% 0.13% 11.02% 11.32% -
  Horiz. % 154.53% 139.43% 133.15% 123.75% 123.59% 111.32% 100.00%
EPS 4.65 7.92 7.48 8.15 7.24 8.38 7.51 -7.68%
  YoY % -41.29% 5.88% -8.22% 12.57% -13.60% 11.58% -
  Horiz. % 61.92% 105.46% 99.60% 108.52% 96.40% 111.58% 100.00%
DPS 3.35 4.54 4.50 4.89 4.51 5.20 4.60 -5.15%
  YoY % -26.21% 0.89% -7.98% 8.43% -13.27% 13.04% -
  Horiz. % 72.83% 98.70% 97.83% 106.30% 98.04% 113.04% 100.00%
NAPS 0.5990 0.6089 0.5810 1.3255 0.3458 0.3468 0.4608 4.47%
  YoY % -1.63% 4.80% -56.17% 283.31% -0.29% -24.74% -
  Horiz. % 129.99% 132.14% 126.09% 287.65% 75.04% 75.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.6200 2.2900 2.2300 5.4900 4.2600 4.1500 2.5500 -
P/RPS 1.23 1.93 1.64 4.35 1.40 1.52 1.04 2.83%
  YoY % -36.27% 17.68% -62.30% 210.71% -7.89% 46.15% -
  Horiz. % 118.27% 185.58% 157.69% 418.27% 134.62% 146.15% 100.00%
P/EPS 34.79 28.88 24.75 56.16 20.35 17.18 11.76 19.80%
  YoY % 20.46% 16.69% -55.93% 175.97% 18.45% 46.09% -
  Horiz. % 295.83% 245.58% 210.46% 477.55% 173.04% 146.09% 100.00%
EY 2.87 3.46 4.04 1.78 4.91 5.82 8.51 -16.56%
  YoY % -17.05% -14.36% 126.97% -63.75% -15.64% -31.61% -
  Horiz. % 33.73% 40.66% 47.47% 20.92% 57.70% 68.39% 100.00%
DY 2.07 1.99 2.43 1.07 3.05 3.61 5.21 -14.25%
  YoY % 4.02% -18.11% 127.10% -64.92% -15.51% -30.71% -
  Horiz. % 39.73% 38.20% 46.64% 20.54% 58.54% 69.29% 100.00%
P/NAPS 2.70 3.75 3.19 3.45 4.26 4.15 1.92 5.84%
  YoY % -28.00% 17.55% -7.54% -19.01% 2.65% 116.15% -
  Horiz. % 140.62% 195.31% 166.15% 179.69% 221.88% 216.15% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 -
Price 1.5900 2.3200 2.3500 2.2200 4.6300 4.3000 2.5200 -
P/RPS 1.21 1.95 1.72 1.76 1.52 1.58 1.03 2.72%
  YoY % -37.95% 13.37% -2.27% 15.79% -3.80% 53.40% -
  Horiz. % 117.48% 189.32% 166.99% 170.87% 147.57% 153.40% 100.00%
P/EPS 34.15 29.25 26.09 22.71 22.12 17.80 11.62 19.67%
  YoY % 16.75% 12.11% 14.88% 2.67% 24.27% 53.18% -
  Horiz. % 293.89% 251.72% 224.53% 195.44% 190.36% 153.18% 100.00%
EY 2.93 3.42 3.83 4.40 4.52 5.62 8.61 -16.44%
  YoY % -14.33% -10.70% -12.95% -2.65% -19.57% -34.73% -
  Horiz. % 34.03% 39.72% 44.48% 51.10% 52.50% 65.27% 100.00%
DY 2.11 1.96 2.31 2.64 2.81 3.49 5.27 -14.14%
  YoY % 7.65% -15.15% -12.50% -6.05% -19.48% -33.78% -
  Horiz. % 40.04% 37.19% 43.83% 50.09% 53.32% 66.22% 100.00%
P/NAPS 2.65 3.80 3.36 1.40 4.63 4.30 1.89 5.79%
  YoY % -30.26% 13.10% 140.00% -69.76% 7.67% 127.51% -
  Horiz. % 140.21% 201.06% 177.78% 74.07% 244.97% 227.51% 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
Partners & Brokers