Highlights

[DAIBOCI] YoY TTM Result on 2013-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     8.15%    YoY -     29.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 348,495 340,269 327,307 283,379 285,318 275,732 225,635 7.51%
  YoY % 2.42% 3.96% 15.50% -0.68% 3.48% 22.20% -
  Horiz. % 154.45% 150.81% 145.06% 125.59% 126.45% 122.20% 100.00%
PBT 35,652 30,307 35,762 36,229 26,582 23,362 27,862 4.19%
  YoY % 17.64% -15.25% -1.29% 36.29% 13.78% -16.15% -
  Horiz. % 127.96% 108.78% 128.35% 130.03% 95.41% 83.85% 100.00%
Tax -8,610 -6,988 -8,808 -9,382 -5,387 -4,992 -4,638 10.85%
  YoY % -23.21% 20.66% 6.12% -74.16% -7.91% -7.63% -
  Horiz. % 185.64% 150.67% 189.91% 202.29% 116.15% 107.63% 100.00%
NP 27,042 23,319 26,954 26,847 21,195 18,370 23,224 2.57%
  YoY % 15.97% -13.49% 0.40% 26.67% 15.38% -20.90% -
  Horiz. % 116.44% 100.41% 116.06% 115.60% 91.26% 79.10% 100.00%
NP to SH 27,042 23,319 26,954 26,650 20,532 17,815 22,746 2.92%
  YoY % 15.97% -13.49% 1.14% 29.80% 15.25% -21.68% -
  Horiz. % 118.89% 102.52% 118.50% 117.16% 90.27% 78.32% 100.00%
Tax Rate 24.15 % 23.06 % 24.63 % 25.90 % 20.27 % 21.37 % 16.65 % 6.39%
  YoY % 4.73% -6.37% -4.90% 27.78% -5.15% 28.35% -
  Horiz. % 145.05% 138.50% 147.93% 155.56% 121.74% 128.35% 100.00%
Total Cost 321,453 316,950 300,353 256,532 264,123 257,362 202,411 8.01%
  YoY % 1.42% 5.53% 17.08% -2.87% 2.63% 27.15% -
  Horiz. % 158.81% 156.59% 148.39% 126.74% 130.49% 127.15% 100.00%
Net Worth 183,208 113,522 163,961 154,263 74,605 132,635 121,669 7.05%
  YoY % 61.38% -30.76% 6.29% 106.77% -43.75% 9.01% -
  Horiz. % 150.58% 93.30% 134.76% 126.79% 61.32% 109.01% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 16,029 12,447 16,484 17,024 10,042 9,027 14,354 1.85%
  YoY % 28.78% -24.49% -3.17% 69.52% 11.25% -37.11% -
  Horiz. % 111.67% 86.71% 114.84% 118.60% 69.96% 62.89% 100.00%
Div Payout % 59.28 % 53.38 % 61.16 % 63.88 % 48.91 % 50.67 % 63.11 % -1.04%
  YoY % 11.05% -12.72% -4.26% 30.61% -3.47% -19.71% -
  Horiz. % 93.93% 84.58% 96.91% 101.22% 77.50% 80.29% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 183,208 113,522 163,961 154,263 74,605 132,635 121,669 7.05%
  YoY % 61.38% -30.76% 6.29% 106.77% -43.75% 9.01% -
  Horiz. % 150.58% 93.30% 134.76% 126.79% 61.32% 109.01% 100.00%
NOSH 273,445 113,522 113,862 113,429 74,605 74,935 75,104 24.01%
  YoY % 140.87% -0.30% 0.38% 52.04% -0.44% -0.23% -
  Horiz. % 364.09% 151.15% 151.60% 151.03% 99.33% 99.77% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.76 % 6.85 % 8.24 % 9.47 % 7.43 % 6.66 % 10.29 % -4.59%
  YoY % 13.28% -16.87% -12.99% 27.46% 11.56% -35.28% -
  Horiz. % 75.41% 66.57% 80.08% 92.03% 72.21% 64.72% 100.00%
ROE 14.76 % 20.54 % 16.44 % 17.28 % 27.52 % 13.43 % 18.69 % -3.85%
  YoY % -28.14% 24.94% -4.86% -37.21% 104.91% -28.14% -
  Horiz. % 78.97% 109.90% 87.96% 92.46% 147.24% 71.86% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 127.45 299.74 287.46 249.83 382.44 367.96 300.43 -13.31%
  YoY % -57.48% 4.27% 15.06% -34.67% 3.94% 22.48% -
  Horiz. % 42.42% 99.77% 95.68% 83.16% 127.30% 122.48% 100.00%
EPS 9.89 20.54 23.67 23.49 27.52 23.77 30.29 -17.00%
  YoY % -51.85% -13.22% 0.77% -14.64% 15.78% -21.53% -
  Horiz. % 32.65% 67.81% 78.14% 77.55% 90.86% 78.47% 100.00%
DPS 5.86 10.96 14.50 15.01 13.50 12.00 19.00 -17.79%
  YoY % -46.53% -24.41% -3.40% 11.19% 12.50% -36.84% -
  Horiz. % 30.84% 57.68% 76.32% 79.00% 71.05% 63.16% 100.00%
NAPS 0.6700 1.0000 1.4400 1.3600 1.0000 1.7700 1.6200 -13.67%
  YoY % -33.00% -30.56% 5.88% 36.00% -43.50% 9.26% -
  Horiz. % 41.36% 61.73% 88.89% 83.95% 61.73% 109.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 106.28 103.77 99.82 86.42 87.01 84.09 68.81 7.51%
  YoY % 2.42% 3.96% 15.51% -0.68% 3.47% 22.21% -
  Horiz. % 154.45% 150.81% 145.07% 125.59% 126.45% 122.21% 100.00%
EPS 8.25 7.11 8.22 8.13 6.26 5.43 6.94 2.92%
  YoY % 16.03% -13.50% 1.11% 29.87% 15.29% -21.76% -
  Horiz. % 118.88% 102.45% 118.44% 117.15% 90.20% 78.24% 100.00%
DPS 4.89 3.80 5.03 5.19 3.06 2.75 4.38 1.85%
  YoY % 28.68% -24.45% -3.08% 69.61% 11.27% -37.21% -
  Horiz. % 111.64% 86.76% 114.84% 118.49% 69.86% 62.79% 100.00%
NAPS 0.5587 0.3462 0.5000 0.4705 0.2275 0.4045 0.3711 7.05%
  YoY % 61.38% -30.76% 6.27% 106.81% -43.76% 9.00% -
  Horiz. % 150.55% 93.29% 134.73% 126.79% 61.30% 109.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.1700 4.4500 4.6300 2.8100 1.8700 1.7200 2.4100 -
P/RPS 1.70 1.48 1.61 1.12 0.49 0.47 0.80 13.37%
  YoY % 14.86% -8.07% 43.75% 128.57% 4.26% -41.25% -
  Horiz. % 212.50% 185.00% 201.25% 140.00% 61.25% 58.75% 100.00%
P/EPS 21.94 21.66 19.56 11.96 6.79 7.23 7.96 18.39%
  YoY % 1.29% 10.74% 63.55% 76.14% -6.09% -9.17% -
  Horiz. % 275.63% 272.11% 245.73% 150.25% 85.30% 90.83% 100.00%
EY 4.56 4.62 5.11 8.36 14.72 13.82 12.57 -15.54%
  YoY % -1.30% -9.59% -38.88% -43.21% 6.51% 9.94% -
  Horiz. % 36.28% 36.75% 40.65% 66.51% 117.10% 109.94% 100.00%
DY 2.70 2.46 3.13 5.34 7.22 6.98 7.88 -16.34%
  YoY % 9.76% -21.41% -41.39% -26.04% 3.44% -11.42% -
  Horiz. % 34.26% 31.22% 39.72% 67.77% 91.62% 88.58% 100.00%
P/NAPS 3.24 4.45 3.22 2.07 1.87 0.97 1.49 13.81%
  YoY % -27.19% 38.20% 55.56% 10.70% 92.78% -34.90% -
  Horiz. % 217.45% 298.66% 216.11% 138.93% 125.50% 65.10% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 -
Price 2.0700 4.3200 4.5000 3.1000 1.8800 1.8400 2.1400 -
P/RPS 1.62 1.44 1.57 1.24 0.49 0.50 0.71 14.72%
  YoY % 12.50% -8.28% 26.61% 153.06% -2.00% -29.58% -
  Horiz. % 228.17% 202.82% 221.13% 174.65% 69.01% 70.42% 100.00%
P/EPS 20.93 21.03 19.01 13.19 6.83 7.74 7.07 19.81%
  YoY % -0.48% 10.63% 44.12% 93.12% -11.76% 9.48% -
  Horiz. % 296.04% 297.45% 268.88% 186.56% 96.61% 109.48% 100.00%
EY 4.78 4.75 5.26 7.58 14.64 12.92 14.15 -16.53%
  YoY % 0.63% -9.70% -30.61% -48.22% 13.31% -8.69% -
  Horiz. % 33.78% 33.57% 37.17% 53.57% 103.46% 91.31% 100.00%
DY 2.83 2.54 3.22 4.84 7.18 6.52 8.88 -17.34%
  YoY % 11.42% -21.12% -33.47% -32.59% 10.12% -26.58% -
  Horiz. % 31.87% 28.60% 36.26% 54.50% 80.86% 73.42% 100.00%
P/NAPS 3.09 4.32 3.12 2.28 1.88 1.04 1.32 15.21%
  YoY % -28.47% 38.46% 36.84% 21.28% 80.77% -21.21% -
  Horiz. % 234.09% 327.27% 236.36% 172.73% 142.42% 78.79% 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