Highlights

[DAIBOCI] YoY TTM Result on 2015-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 07-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -1.76%    YoY -     -13.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 215,563 375,575 348,495 340,269 327,307 283,379 285,318 -4.17%
  YoY % -42.60% 7.77% 2.42% 3.96% 15.50% -0.68% -
  Horiz. % 75.55% 131.63% 122.14% 119.26% 114.72% 99.32% 100.00%
PBT 12,680 29,312 35,652 30,307 35,762 36,229 26,582 -10.63%
  YoY % -56.74% -17.78% 17.64% -15.25% -1.29% 36.29% -
  Horiz. % 47.70% 110.27% 134.12% 114.01% 134.53% 136.29% 100.00%
Tax -1,800 -5,534 -8,610 -6,988 -8,808 -9,382 -5,387 -15.33%
  YoY % 67.47% 35.73% -23.21% 20.66% 6.12% -74.16% -
  Horiz. % 33.41% 102.73% 159.83% 129.72% 163.50% 174.16% 100.00%
NP 10,880 23,778 27,042 23,319 26,954 26,847 21,195 -9.63%
  YoY % -54.24% -12.07% 15.97% -13.49% 0.40% 26.67% -
  Horiz. % 51.33% 112.19% 127.59% 110.02% 127.17% 126.67% 100.00%
NP to SH 10,338 23,778 27,042 23,319 26,954 26,650 20,532 -9.89%
  YoY % -56.52% -12.07% 15.97% -13.49% 1.14% 29.80% -
  Horiz. % 50.35% 115.81% 131.71% 113.57% 131.28% 129.80% 100.00%
Tax Rate 14.20 % 18.88 % 24.15 % 23.06 % 24.63 % 25.90 % 20.27 % -5.26%
  YoY % -24.79% -21.82% 4.73% -6.37% -4.90% 27.78% -
  Horiz. % 70.05% 93.14% 119.14% 113.76% 121.51% 127.78% 100.00%
Total Cost 204,683 351,797 321,453 316,950 300,353 256,532 264,123 -3.80%
  YoY % -41.82% 9.44% 1.42% 5.53% 17.08% -2.87% -
  Horiz. % 77.50% 133.19% 121.71% 120.00% 113.72% 97.13% 100.00%
Net Worth - 193,613 183,208 113,522 163,961 154,263 74,605 -
  YoY % 0.00% 5.68% 61.38% -30.76% 6.29% 106.77% -
  Horiz. % 0.00% 259.52% 245.57% 152.16% 219.77% 206.77% 100.00%
Dividend
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,895 14,401 16,029 12,447 16,484 17,024 10,042 -7.77%
  YoY % -59.06% -10.16% 28.78% -24.49% -3.17% 69.52% -
  Horiz. % 58.71% 143.40% 159.61% 123.94% 164.14% 169.52% 100.00%
Div Payout % 57.03 % 60.57 % 59.28 % 53.38 % 61.16 % 63.88 % 48.91 % 2.36%
  YoY % -5.84% 2.18% 11.05% -12.72% -4.26% 30.61% -
  Horiz. % 116.60% 123.84% 121.20% 109.14% 125.05% 130.61% 100.00%
Equity
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth - 193,613 183,208 113,522 163,961 154,263 74,605 -
  YoY % 0.00% 5.68% 61.38% -30.76% 6.29% 106.77% -
  Horiz. % 0.00% 259.52% 245.57% 152.16% 219.77% 206.77% 100.00%
NOSH 327,372 272,695 273,445 113,522 113,862 113,429 74,605 25.16%
  YoY % 20.05% -0.27% 140.87% -0.30% 0.38% 52.04% -
  Horiz. % 438.81% 365.52% 366.52% 152.16% 152.62% 152.04% 100.00%
Ratio Analysis
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.05 % 6.33 % 7.76 % 6.85 % 8.24 % 9.47 % 7.43 % -5.69%
  YoY % -20.22% -18.43% 13.28% -16.87% -12.99% 27.46% -
  Horiz. % 67.97% 85.20% 104.44% 92.19% 110.90% 127.46% 100.00%
ROE - % 12.28 % 14.76 % 20.54 % 16.44 % 17.28 % 27.52 % -
  YoY % 0.00% -16.80% -28.14% 24.94% -4.86% -37.21% -
  Horiz. % 0.00% 44.62% 53.63% 74.64% 59.74% 62.79% 100.00%
Per Share
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.85 137.73 127.45 299.74 287.46 249.83 382.44 -23.43%
  YoY % -52.19% 8.07% -57.48% 4.27% 15.06% -34.67% -
  Horiz. % 17.22% 36.01% 33.33% 78.38% 75.16% 65.33% 100.00%
EPS 3.16 8.72 9.89 20.54 23.67 23.49 27.52 -28.00%
  YoY % -63.76% -11.83% -51.85% -13.22% 0.77% -14.64% -
  Horiz. % 11.48% 31.69% 35.94% 74.64% 86.01% 85.36% 100.00%
DPS 1.80 5.29 5.86 10.96 14.50 15.01 13.50 -26.35%
  YoY % -65.97% -9.73% -46.53% -24.41% -3.40% 11.19% -
  Horiz. % 13.33% 39.19% 43.41% 81.19% 107.41% 111.19% 100.00%
NAPS - 0.7100 0.6700 1.0000 1.4400 1.3600 1.0000 -
  YoY % 0.00% 5.97% -33.00% -30.56% 5.88% 36.00% -
  Horiz. % 0.00% 71.00% 67.00% 100.00% 144.00% 136.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.74 114.54 106.28 103.77 99.82 86.42 87.01 -4.17%
  YoY % -42.61% 7.77% 2.42% 3.96% 15.51% -0.68% -
  Horiz. % 75.55% 131.64% 122.15% 119.26% 114.72% 99.32% 100.00%
EPS 3.15 7.25 8.25 7.11 8.22 8.13 6.26 -9.90%
  YoY % -56.55% -12.12% 16.03% -13.50% 1.11% 29.87% -
  Horiz. % 50.32% 115.81% 131.79% 113.58% 131.31% 129.87% 100.00%
DPS 1.80 4.39 4.89 3.80 5.03 5.19 3.06 -7.74%
  YoY % -59.00% -10.22% 28.68% -24.45% -3.08% 69.61% -
  Horiz. % 58.82% 143.46% 159.80% 124.18% 164.38% 169.61% 100.00%
NAPS - 0.5905 0.5587 0.3462 0.5000 0.4705 0.2275 -
  YoY % 0.00% 5.69% 61.38% -30.76% 6.27% 106.81% -
  Horiz. % 0.00% 259.56% 245.58% 152.18% 219.78% 206.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.9400 2.4600 2.1700 4.4500 4.6300 2.8100 1.8700 -
P/RPS 2.95 1.79 1.70 1.48 1.61 1.12 0.49 31.32%
  YoY % 64.80% 5.29% 14.86% -8.07% 43.75% 128.57% -
  Horiz. % 602.04% 365.31% 346.94% 302.04% 328.57% 228.57% 100.00%
P/EPS 61.43 28.21 21.94 21.66 19.56 11.96 6.79 39.69%
  YoY % 117.76% 28.58% 1.29% 10.74% 63.55% 76.14% -
  Horiz. % 904.71% 415.46% 323.12% 319.00% 288.07% 176.14% 100.00%
EY 1.63 3.54 4.56 4.62 5.11 8.36 14.72 -28.39%
  YoY % -53.95% -22.37% -1.30% -9.59% -38.88% -43.21% -
  Horiz. % 11.07% 24.05% 30.98% 31.39% 34.71% 56.79% 100.00%
DY 0.93 2.15 2.70 2.46 3.13 5.34 7.22 -26.73%
  YoY % -56.74% -20.37% 9.76% -21.41% -41.39% -26.04% -
  Horiz. % 12.88% 29.78% 37.40% 34.07% 43.35% 73.96% 100.00%
P/NAPS 0.00 3.46 3.24 4.45 3.22 2.07 1.87 -
  YoY % 0.00% 6.79% -27.19% 38.20% 55.56% 10.70% -
  Horiz. % 0.00% 185.03% 173.26% 237.97% 172.19% 110.70% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 -
Price 0.0000 2.5500 2.0700 4.3200 4.5000 3.1000 1.8800 -
P/RPS 0.00 1.85 1.62 1.44 1.57 1.24 0.49 -
  YoY % 0.00% 14.20% 12.50% -8.28% 26.61% 153.06% -
  Horiz. % 0.00% 377.55% 330.61% 293.88% 320.41% 253.06% 100.00%
P/EPS 0.00 29.24 20.93 21.03 19.01 13.19 6.83 -
  YoY % 0.00% 39.70% -0.48% 10.63% 44.12% 93.12% -
  Horiz. % 0.00% 428.11% 306.44% 307.91% 278.33% 193.12% 100.00%
EY 0.00 3.42 4.78 4.75 5.26 7.58 14.64 -
  YoY % 0.00% -28.45% 0.63% -9.70% -30.61% -48.22% -
  Horiz. % 0.00% 23.36% 32.65% 32.45% 35.93% 51.78% 100.00%
DY 0.00 2.07 2.83 2.54 3.22 4.84 7.18 -
  YoY % 0.00% -26.86% 11.42% -21.12% -33.47% -32.59% -
  Horiz. % 0.00% 28.83% 39.42% 35.38% 44.85% 67.41% 100.00%
P/NAPS 0.00 3.59 3.09 4.32 3.12 2.28 1.88 -
  YoY % 0.00% 16.18% -28.47% 38.46% 36.84% 21.28% -
  Horiz. % 0.00% 190.96% 164.36% 229.79% 165.96% 121.28% 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