Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     11.15%    YoY -     -3.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 0 418,964 388,647 377,314 361,904 376,464 371,158 -
  QoQ % 0.00% 7.80% 3.00% 4.26% -3.87% 1.43% -
  Horiz. % 0.00% 112.88% 104.71% 101.66% 97.51% 101.43% 100.00%
PBT 0 34,168 35,742 32,760 28,176 29,740 29,950 -
  QoQ % 0.00% -4.40% 9.10% 16.27% -5.26% -0.70% -
  Horiz. % 0.00% 114.08% 119.34% 109.38% 94.08% 99.30% 100.00%
Tax 0 -5,844 -8,665 -7,980 -6,550 -6,668 -5,432 -
  QoQ % 0.00% 32.56% -8.58% -21.83% 1.77% -22.75% -
  Horiz. % -0.00% 107.58% 159.52% 146.91% 120.58% 122.75% 100.00%
NP 0 28,324 27,077 24,780 21,626 23,072 24,518 -
  QoQ % 0.00% 4.61% 9.27% 14.58% -6.27% -5.90% -
  Horiz. % 0.00% 115.52% 110.44% 101.07% 88.20% 94.10% 100.00%
NP to SH 0 25,904 25,958 24,037 21,626 23,072 24,518 -
  QoQ % 0.00% -0.21% 7.99% 11.15% -6.27% -5.90% -
  Horiz. % 0.00% 105.65% 105.87% 98.04% 88.20% 94.10% 100.00%
Tax Rate - % 17.10 % 24.24 % 24.36 % 23.25 % 22.42 % 18.14 % -
  QoQ % 0.00% -29.46% -0.49% 4.77% 3.70% 23.59% -
  Horiz. % 0.00% 94.27% 133.63% 134.29% 128.17% 123.59% 100.00%
Total Cost 0 390,640 361,570 352,534 340,278 353,392 346,640 -
  QoQ % 0.00% 8.04% 2.56% 3.60% -3.71% 1.95% -
  Horiz. % 0.00% 112.69% 104.31% 101.70% 98.16% 101.95% 100.00%
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
Dividend
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 13,770 15,612 15,158 15,214 14,398 14,750 -
  QoQ % 0.00% -11.80% 3.00% -0.36% 5.67% -2.39% -
  Horiz. % 0.00% 93.35% 105.84% 102.77% 103.14% 97.61% 100.00%
Div Payout % - % 53.16 % 60.15 % 63.06 % 70.35 % 62.41 % 60.16 % -
  QoQ % 0.00% -11.62% -4.61% -10.36% 12.72% 3.74% -
  Horiz. % 0.00% 88.36% 99.98% 104.82% 116.94% 103.74% 100.00%
Equity
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
NOSH 327,872 327,872 327,315 327,641 327,895 272,695 272,158 15.05%
  QoQ % 0.00% 0.17% -0.10% -0.08% 20.24% 0.20% -
  Horiz. % 120.47% 120.47% 120.27% 120.39% 120.48% 100.20% 100.00%
Ratio Analysis
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin - % 6.76 % 6.97 % 6.57 % 5.98 % 6.13 % 6.61 % -
  QoQ % 0.00% -3.01% 6.09% 9.87% -2.45% -7.26% -
  Horiz. % 0.00% 102.27% 105.45% 99.39% 90.47% 92.74% 100.00%
ROE - % 12.74 % 13.00 % 10.19 % 10.99 % 11.92 % 12.87 % -
  QoQ % 0.00% -2.00% 27.58% -7.28% -7.80% -7.38% -
  Horiz. % 0.00% 98.99% 101.01% 79.18% 85.39% 92.62% 100.00%
Per Share
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 127.78 118.74 115.16 110.37 138.05 136.38 -
  QoQ % 0.00% 7.61% 3.11% 4.34% -20.05% 1.22% -
  Horiz. % 0.00% 93.69% 87.07% 84.44% 80.93% 101.22% 100.00%
EPS 0.00 7.92 7.92 7.33 6.60 8.48 9.00 -
  QoQ % 0.00% 0.00% 8.05% 11.06% -22.17% -5.78% -
  Horiz. % 0.00% 88.00% 88.00% 81.44% 73.33% 94.22% 100.00%
DPS 0.00 4.20 4.77 4.63 4.64 5.28 5.42 -
  QoQ % 0.00% -11.95% 3.02% -0.22% -12.12% -2.58% -
  Horiz. % 0.00% 77.49% 88.01% 85.42% 85.61% 97.42% 100.00%
NAPS - 0.6200 0.6100 0.7200 0.6000 0.7100 0.7000 -
  QoQ % 0.00% 1.64% -15.28% 20.00% -15.49% 1.43% -
  Horiz. % 0.00% 88.57% 87.14% 102.86% 85.71% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 127.76 118.52 115.06 110.36 114.80 113.18 -
  QoQ % 0.00% 7.80% 3.01% 4.26% -3.87% 1.43% -
  Horiz. % 0.00% 112.88% 104.72% 101.66% 97.51% 101.43% 100.00%
EPS 0.00 7.90 7.92 7.33 6.59 7.04 7.48 -
  QoQ % 0.00% -0.25% 8.05% 11.23% -6.39% -5.88% -
  Horiz. % 0.00% 105.61% 105.88% 97.99% 88.10% 94.12% 100.00%
DPS 0.00 4.20 4.76 4.62 4.64 4.39 4.50 -
  QoQ % 0.00% -11.76% 3.03% -0.43% 5.69% -2.44% -
  Horiz. % 0.00% 93.33% 105.78% 102.67% 103.11% 97.56% 100.00%
NAPS - 0.6199 0.6089 0.7194 0.6000 0.5904 0.5810 -
  QoQ % 0.00% 1.81% -15.36% 19.90% 1.63% 1.62% -
  Horiz. % 0.00% 106.70% 104.80% 123.82% 103.27% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 2.2300 -
P/RPS 0.00 1.80 1.93 1.90 2.09 1.78 1.64 -
  QoQ % 0.00% -6.74% 1.58% -9.09% 17.42% 8.54% -
  Horiz. % 0.00% 109.76% 117.68% 115.85% 127.44% 108.54% 100.00%
P/EPS 0.00 29.11 28.88 29.85 35.02 29.08 24.75 -
  QoQ % 0.00% 0.80% -3.25% -14.76% 20.43% 17.49% -
  Horiz. % 0.00% 117.62% 116.69% 120.61% 141.49% 117.49% 100.00%
EY 0.00 3.44 3.46 3.35 2.86 3.44 4.04 -
  QoQ % 0.00% -0.58% 3.28% 17.13% -16.86% -14.85% -
  Horiz. % 0.00% 85.15% 85.64% 82.92% 70.79% 85.15% 100.00%
DY 0.00 1.83 2.08 2.11 2.01 2.15 2.43 -
  QoQ % 0.00% -12.02% -1.42% 4.98% -6.51% -11.52% -
  Horiz. % 0.00% 75.31% 85.60% 86.83% 82.72% 88.48% 100.00%
P/NAPS 0.00 3.71 3.75 3.04 3.85 3.46 3.19 -
  QoQ % 0.00% -1.07% 23.36% -21.04% 11.27% 8.46% -
  Horiz. % 0.00% 116.30% 117.55% 95.30% 120.69% 108.46% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 -
Price 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 2.3500 -
P/RPS 0.00 1.75 1.95 1.90 1.99 1.85 1.72 -
  QoQ % 0.00% -10.26% 2.63% -4.52% 7.57% 7.56% -
  Horiz. % 0.00% 101.74% 113.37% 110.47% 115.70% 107.56% 100.00%
P/EPS 0.00 28.23 29.25 29.85 33.36 30.14 26.09 -
  QoQ % 0.00% -3.49% -2.01% -10.52% 10.68% 15.52% -
  Horiz. % 0.00% 108.20% 112.11% 114.41% 127.87% 115.52% 100.00%
EY 0.00 3.54 3.42 3.35 3.00 3.32 3.83 -
  QoQ % 0.00% 3.51% 2.09% 11.67% -9.64% -13.32% -
  Horiz. % 0.00% 92.43% 89.30% 87.47% 78.33% 86.68% 100.00%
DY 0.00 1.88 2.06 2.11 2.11 2.07 2.31 -
  QoQ % 0.00% -8.74% -2.37% 0.00% 1.93% -10.39% -
  Horiz. % 0.00% 81.39% 89.18% 91.34% 91.34% 89.61% 100.00%
P/NAPS 0.00 3.60 3.80 3.04 3.67 3.59 3.36 -
  QoQ % 0.00% -5.26% 25.00% -17.17% 2.23% 6.85% -
  Horiz. % 0.00% 107.14% 113.10% 90.48% 109.23% 106.85% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS