Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2018-04-30 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
30-Apr-2018
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 427,072 0 422,228 0 418,964 388,647 377,314 13.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.80% 3.00% -
  Horiz. % 113.19% 0.00% 111.90% 0.00% 111.04% 103.00% 100.00%
PBT 28,296 0 29,632 0 34,168 35,742 32,760 -13.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.40% 9.10% -
  Horiz. % 86.37% 0.00% 90.45% 0.00% 104.30% 109.10% 100.00%
Tax -4,348 0 -5,444 0 -5,844 -8,665 -7,980 -45.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 32.56% -8.58% -
  Horiz. % 54.49% -0.00% 68.22% -0.00% 73.23% 108.58% 100.00%
NP 23,948 0 24,188 0 28,324 27,077 24,780 -3.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.61% 9.27% -
  Horiz. % 96.64% 0.00% 97.61% 0.00% 114.30% 109.27% 100.00%
NP to SH 22,418 0 22,254 0 25,904 25,958 24,037 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.21% 7.99% -
  Horiz. % 93.27% 0.00% 92.58% 0.00% 107.77% 107.99% 100.00%
Tax Rate 15.37 % - % 18.37 % - % 17.10 % 24.24 % 24.36 % -36.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% -29.46% -0.49% -
  Horiz. % 63.10% 0.00% 75.41% 0.00% 70.20% 99.51% 100.00%
Total Cost 403,124 0 398,040 0 390,640 361,570 352,534 14.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.04% 2.56% -
  Horiz. % 114.35% 0.00% 112.91% 0.00% 110.81% 102.56% 100.00%
Net Worth 202,970 199,933 203,211 - 203,280 199,662 235,901 -13.96%
  QoQ % 1.52% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
Dividend
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Div 12,440 - 12,127 - 13,770 15,612 15,158 -17.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.80% 3.00% -
  Horiz. % 82.07% 0.00% 80.00% 0.00% 90.84% 103.00% 100.00%
Div Payout % 55.49 % - % 54.49 % - % 53.16 % 60.15 % 63.06 % -12.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.62% -4.61% -
  Horiz. % 88.00% 0.00% 86.41% 0.00% 84.30% 95.39% 100.00%
Equity
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 202,970 199,933 203,211 - 203,280 199,662 235,901 -13.96%
  QoQ % 1.52% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
NOSH 327,372 327,760 327,760 327,872 327,872 327,315 327,641 -0.08%
  QoQ % -0.12% 0.00% -0.03% 0.00% 0.17% -0.10% -
  Horiz. % 99.92% 100.04% 100.04% 100.07% 100.07% 99.90% 100.00%
Ratio Analysis
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.61 % - % 5.73 % - % 6.76 % 6.97 % 6.57 % -14.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.01% 6.09% -
  Horiz. % 85.39% 0.00% 87.21% 0.00% 102.89% 106.09% 100.00%
ROE 11.05 % - % 10.95 % - % 12.74 % 13.00 % 10.19 % 8.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.00% 27.58% -
  Horiz. % 108.44% 0.00% 107.46% 0.00% 125.02% 127.58% 100.00%
Per Share
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 130.45 - 128.82 - 127.78 118.74 115.16 13.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.61% 3.11% -
  Horiz. % 113.28% 0.00% 111.86% 0.00% 110.96% 103.11% 100.00%
EPS 6.84 0.00 6.80 0.00 7.92 7.92 7.33 -6.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.05% -
  Horiz. % 93.32% 0.00% 92.77% 0.00% 108.05% 108.05% 100.00%
DPS 3.80 0.00 3.70 0.00 4.20 4.77 4.63 -17.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.95% 3.02% -
  Horiz. % 82.07% 0.00% 79.91% 0.00% 90.71% 103.02% 100.00%
NAPS 0.6200 0.6100 0.6200 - 0.6200 0.6100 0.7200 -13.89%
  QoQ % 1.64% -1.61% 0.00% 0.00% 1.64% -15.28% -
  Horiz. % 86.11% 84.72% 86.11% 0.00% 86.11% 84.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 130.24 - 128.76 - 127.76 118.52 115.06 13.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.80% 3.01% -
  Horiz. % 113.19% 0.00% 111.91% 0.00% 111.04% 103.01% 100.00%
EPS 6.84 0.00 6.79 0.00 7.90 7.92 7.33 -6.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.25% 8.05% -
  Horiz. % 93.32% 0.00% 92.63% 0.00% 107.78% 108.05% 100.00%
DPS 3.79 0.00 3.70 0.00 4.20 4.76 4.62 -17.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% -11.76% 3.03% -
  Horiz. % 82.03% 0.00% 80.09% 0.00% 90.91% 103.03% 100.00%
NAPS 0.6190 0.6097 0.6197 - 0.6199 0.6089 0.7194 -13.96%
  QoQ % 1.53% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 -
Price 2.0000 2.0400 2.1000 2.2300 2.3000 2.2900 2.1900 -
P/RPS 1.53 0.00 1.63 0.00 1.80 1.93 1.90 -19.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.74% 1.58% -
  Horiz. % 80.53% 0.00% 85.79% 0.00% 94.74% 101.58% 100.00%
P/EPS 29.21 0.00 30.93 0.00 29.11 28.88 29.85 -2.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.80% -3.25% -
  Horiz. % 97.86% 0.00% 103.62% 0.00% 97.52% 96.75% 100.00%
EY 3.42 0.00 3.23 0.00 3.44 3.46 3.35 2.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.58% 3.28% -
  Horiz. % 102.09% 0.00% 96.42% 0.00% 102.69% 103.28% 100.00%
DY 1.90 0.00 1.76 0.00 1.83 2.08 2.11 -9.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.02% -1.42% -
  Horiz. % 90.05% 0.00% 83.41% 0.00% 86.73% 98.58% 100.00%
P/NAPS 3.23 3.34 3.39 0.00 3.71 3.75 3.04 6.25%
  QoQ % -3.29% -1.47% 0.00% 0.00% -1.07% 23.36% -
  Horiz. % 106.25% 109.87% 111.51% 0.00% 122.04% 123.36% 100.00%
Price Multiplier on Announcement Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/11/18 - 16/08/18 - 14/05/18 05/02/18 20/11/17 -
Price 1.9900 0.0000 2.0500 0.0000 2.2300 2.3200 2.1900 -
P/RPS 1.53 0.00 1.59 0.00 1.75 1.95 1.90 -19.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.26% 2.63% -
  Horiz. % 80.53% 0.00% 83.68% 0.00% 92.11% 102.63% 100.00%
P/EPS 29.06 0.00 30.19 0.00 28.23 29.25 29.85 -2.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.49% -2.01% -
  Horiz. % 97.35% 0.00% 101.14% 0.00% 94.57% 97.99% 100.00%
EY 3.44 0.00 3.31 0.00 3.54 3.42 3.35 2.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.51% 2.09% -
  Horiz. % 102.69% 0.00% 98.81% 0.00% 105.67% 102.09% 100.00%
DY 1.91 0.00 1.80 0.00 1.88 2.06 2.11 -9.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% -8.74% -2.37% -
  Horiz. % 90.52% 0.00% 85.31% 0.00% 89.10% 97.63% 100.00%
P/NAPS 3.21 0.00 3.31 0.00 3.60 3.80 3.04 5.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.26% 25.00% -
  Horiz. % 105.59% 0.00% 108.88% 0.00% 118.42% 125.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS