Highlights

[DAIBOCI] YoY TTM Result on 2014-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 12-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -1.85%    YoY -     1.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 375,575 348,495 340,269 327,307 283,379 285,318 275,732 5.28%
  YoY % 7.77% 2.42% 3.96% 15.50% -0.68% 3.48% -
  Horiz. % 136.21% 126.39% 123.41% 118.70% 102.77% 103.48% 100.00%
PBT 29,312 35,652 30,307 35,762 36,229 26,582 23,362 3.85%
  YoY % -17.78% 17.64% -15.25% -1.29% 36.29% 13.78% -
  Horiz. % 125.47% 152.61% 129.73% 153.08% 155.08% 113.78% 100.00%
Tax -5,534 -8,610 -6,988 -8,808 -9,382 -5,387 -4,992 1.73%
  YoY % 35.73% -23.21% 20.66% 6.12% -74.16% -7.91% -
  Horiz. % 110.86% 172.48% 139.98% 176.44% 187.94% 107.91% 100.00%
NP 23,778 27,042 23,319 26,954 26,847 21,195 18,370 4.39%
  YoY % -12.07% 15.97% -13.49% 0.40% 26.67% 15.38% -
  Horiz. % 129.44% 147.21% 126.94% 146.73% 146.15% 115.38% 100.00%
NP to SH 23,778 27,042 23,319 26,954 26,650 20,532 17,815 4.93%
  YoY % -12.07% 15.97% -13.49% 1.14% 29.80% 15.25% -
  Horiz. % 133.47% 151.79% 130.90% 151.30% 149.59% 115.25% 100.00%
Tax Rate 18.88 % 24.15 % 23.06 % 24.63 % 25.90 % 20.27 % 21.37 % -2.04%
  YoY % -21.82% 4.73% -6.37% -4.90% 27.78% -5.15% -
  Horiz. % 88.35% 113.01% 107.91% 115.26% 121.20% 94.85% 100.00%
Total Cost 351,797 321,453 316,950 300,353 256,532 264,123 257,362 5.34%
  YoY % 9.44% 1.42% 5.53% 17.08% -2.87% 2.63% -
  Horiz. % 136.69% 124.90% 123.15% 116.70% 99.68% 102.63% 100.00%
Net Worth 193,613 183,208 113,522 163,961 154,263 74,605 132,635 6.50%
  YoY % 5.68% 61.38% -30.76% 6.29% 106.77% -43.75% -
  Horiz. % 145.97% 138.13% 85.59% 123.62% 116.31% 56.25% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 14,401 16,029 12,447 16,484 17,024 10,042 9,027 8.09%
  YoY % -10.16% 28.78% -24.49% -3.17% 69.52% 11.25% -
  Horiz. % 159.53% 177.57% 137.89% 182.61% 188.59% 111.25% 100.00%
Div Payout % 60.57 % 59.28 % 53.38 % 61.16 % 63.88 % 48.91 % 50.67 % 3.02%
  YoY % 2.18% 11.05% -12.72% -4.26% 30.61% -3.47% -
  Horiz. % 119.54% 116.99% 105.35% 120.70% 126.07% 96.53% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 193,613 183,208 113,522 163,961 154,263 74,605 132,635 6.50%
  YoY % 5.68% 61.38% -30.76% 6.29% 106.77% -43.75% -
  Horiz. % 145.97% 138.13% 85.59% 123.62% 116.31% 56.25% 100.00%
NOSH 272,695 273,445 113,522 113,862 113,429 74,605 74,935 24.00%
  YoY % -0.27% 140.87% -0.30% 0.38% 52.04% -0.44% -
  Horiz. % 363.91% 364.91% 151.49% 151.95% 151.37% 99.56% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.33 % 7.76 % 6.85 % 8.24 % 9.47 % 7.43 % 6.66 % -0.84%
  YoY % -18.43% 13.28% -16.87% -12.99% 27.46% 11.56% -
  Horiz. % 95.05% 116.52% 102.85% 123.72% 142.19% 111.56% 100.00%
ROE 12.28 % 14.76 % 20.54 % 16.44 % 17.28 % 27.52 % 13.43 % -1.48%
  YoY % -16.80% -28.14% 24.94% -4.86% -37.21% 104.91% -
  Horiz. % 91.44% 109.90% 152.94% 122.41% 128.67% 204.91% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 137.73 127.45 299.74 287.46 249.83 382.44 367.96 -15.09%
  YoY % 8.07% -57.48% 4.27% 15.06% -34.67% 3.94% -
  Horiz. % 37.43% 34.64% 81.46% 78.12% 67.90% 103.94% 100.00%
EPS 8.72 9.89 20.54 23.67 23.49 27.52 23.77 -15.38%
  YoY % -11.83% -51.85% -13.22% 0.77% -14.64% 15.78% -
  Horiz. % 36.68% 41.61% 86.41% 99.58% 98.82% 115.78% 100.00%
DPS 5.29 5.86 10.96 14.50 15.01 13.50 12.00 -12.75%
  YoY % -9.73% -46.53% -24.41% -3.40% 11.19% 12.50% -
  Horiz. % 44.08% 48.83% 91.33% 120.83% 125.08% 112.50% 100.00%
NAPS 0.7100 0.6700 1.0000 1.4400 1.3600 1.0000 1.7700 -14.11%
  YoY % 5.97% -33.00% -30.56% 5.88% 36.00% -43.50% -
  Horiz. % 40.11% 37.85% 56.50% 81.36% 76.84% 56.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 114.54 106.28 103.77 99.82 86.42 87.01 84.09 5.28%
  YoY % 7.77% 2.42% 3.96% 15.51% -0.68% 3.47% -
  Horiz. % 136.21% 126.39% 123.40% 118.71% 102.77% 103.47% 100.00%
EPS 7.25 8.25 7.11 8.22 8.13 6.26 5.43 4.93%
  YoY % -12.12% 16.03% -13.50% 1.11% 29.87% 15.29% -
  Horiz. % 133.52% 151.93% 130.94% 151.38% 149.72% 115.29% 100.00%
DPS 4.39 4.89 3.80 5.03 5.19 3.06 2.75 8.10%
  YoY % -10.22% 28.68% -24.45% -3.08% 69.61% 11.27% -
  Horiz. % 159.64% 177.82% 138.18% 182.91% 188.73% 111.27% 100.00%
NAPS 0.5905 0.5587 0.3462 0.5000 0.4705 0.2275 0.4045 6.50%
  YoY % 5.69% 61.38% -30.76% 6.27% 106.81% -43.76% -
  Horiz. % 145.98% 138.12% 85.59% 123.61% 116.32% 56.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.4600 2.1700 4.4500 4.6300 2.8100 1.8700 1.7200 -
P/RPS 1.79 1.70 1.48 1.61 1.12 0.49 0.47 24.94%
  YoY % 5.29% 14.86% -8.07% 43.75% 128.57% 4.26% -
  Horiz. % 380.85% 361.70% 314.89% 342.55% 238.30% 104.26% 100.00%
P/EPS 28.21 21.94 21.66 19.56 11.96 6.79 7.23 25.45%
  YoY % 28.58% 1.29% 10.74% 63.55% 76.14% -6.09% -
  Horiz. % 390.18% 303.46% 299.59% 270.54% 165.42% 93.91% 100.00%
EY 3.54 4.56 4.62 5.11 8.36 14.72 13.82 -20.29%
  YoY % -22.37% -1.30% -9.59% -38.88% -43.21% 6.51% -
  Horiz. % 25.62% 33.00% 33.43% 36.98% 60.49% 106.51% 100.00%
DY 2.15 2.70 2.46 3.13 5.34 7.22 6.98 -17.81%
  YoY % -20.37% 9.76% -21.41% -41.39% -26.04% 3.44% -
  Horiz. % 30.80% 38.68% 35.24% 44.84% 76.50% 103.44% 100.00%
P/NAPS 3.46 3.24 4.45 3.22 2.07 1.87 0.97 23.59%
  YoY % 6.79% -27.19% 38.20% 55.56% 10.70% 92.78% -
  Horiz. % 356.70% 334.02% 458.76% 331.96% 213.40% 192.78% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 -
Price 2.5500 2.0700 4.3200 4.5000 3.1000 1.8800 1.8400 -
P/RPS 1.85 1.62 1.44 1.57 1.24 0.49 0.50 24.34%
  YoY % 14.20% 12.50% -8.28% 26.61% 153.06% -2.00% -
  Horiz. % 370.00% 324.00% 288.00% 314.00% 248.00% 98.00% 100.00%
P/EPS 29.24 20.93 21.03 19.01 13.19 6.83 7.74 24.77%
  YoY % 39.70% -0.48% 10.63% 44.12% 93.12% -11.76% -
  Horiz. % 377.78% 270.41% 271.71% 245.61% 170.41% 88.24% 100.00%
EY 3.42 4.78 4.75 5.26 7.58 14.64 12.92 -19.85%
  YoY % -28.45% 0.63% -9.70% -30.61% -48.22% 13.31% -
  Horiz. % 26.47% 37.00% 36.76% 40.71% 58.67% 113.31% 100.00%
DY 2.07 2.83 2.54 3.22 4.84 7.18 6.52 -17.39%
  YoY % -26.86% 11.42% -21.12% -33.47% -32.59% 10.12% -
  Horiz. % 31.75% 43.40% 38.96% 49.39% 74.23% 110.12% 100.00%
P/NAPS 3.59 3.09 4.32 3.12 2.28 1.88 1.04 22.91%
  YoY % 16.18% -28.47% 38.46% 36.84% 21.28% 80.77% -
  Horiz. % 345.19% 297.12% 415.38% 300.00% 219.23% 180.77% 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