Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     - %    YoY -     -6.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 464,208 430,756 0 427,072 0 422,228 0 -
  QoQ % 7.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.94% 102.02% 0.00% 101.15% 0.00% 100.00% -
PBT 19,716 20,622 0 28,296 0 29,632 0 -
  QoQ % -4.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.54% 69.59% 0.00% 95.49% 0.00% 100.00% -
Tax -3,429 -3,775 0 -4,348 0 -5,444 0 -
  QoQ % 9.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.99% 69.34% -0.00% 79.87% -0.00% 100.00% -
NP 16,286 16,847 0 23,948 0 24,188 0 -
  QoQ % -3.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.33% 69.65% 0.00% 99.01% 0.00% 100.00% -
NP to SH 14,388 15,241 0 22,418 0 22,254 0 -
  QoQ % -5.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.66% 68.49% 0.00% 100.74% 0.00% 100.00% -
Tax Rate 17.39 % 18.31 % - % 15.37 % - % 18.37 % - % -
  QoQ % -5.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.67% 99.67% 0.00% 83.67% 0.00% 100.00% -
Total Cost 447,922 413,909 0 403,124 0 398,040 0 -
  QoQ % 8.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.53% 103.99% 0.00% 101.28% 0.00% 100.00% -
Net Worth 196,408 196,408 - 202,970 199,933 203,211 - -
  QoQ % 0.00% 0.00% 0.00% 1.52% -1.61% 0.00% -
  Horiz. % 96.65% 96.65% 0.00% 99.88% 98.39% 100.00% -
Dividend
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Div 9,399 10,966 - 12,440 - 12,127 - -
  QoQ % -14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.51% 90.43% 0.00% 102.58% 0.00% 100.00% -
Div Payout % 65.33 % 71.95 % - % 55.49 % - % 54.49 % - % -
  QoQ % -9.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.89% 132.04% 0.00% 101.84% 0.00% 100.00% -
Equity
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 196,408 196,408 - 202,970 199,933 203,211 - -
  QoQ % 0.00% 0.00% 0.00% 1.52% -1.61% 0.00% -
  Horiz. % 96.65% 96.65% 0.00% 99.88% 98.39% 100.00% -
NOSH 327,348 327,348 327,372 327,372 327,760 327,760 327,872 -0.17%
  QoQ % 0.00% -0.01% 0.00% -0.12% 0.00% -0.03% -
  Horiz. % 99.84% 99.84% 99.85% 99.85% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin 3.51 % 3.91 % - % 5.61 % - % 5.73 % - % -
  QoQ % -10.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.26% 68.24% 0.00% 97.91% 0.00% 100.00% -
ROE 7.33 % 7.76 % - % 11.05 % - % 10.95 % - % -
  QoQ % -5.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.94% 70.87% 0.00% 100.91% 0.00% 100.00% -
Per Share
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 141.81 131.59 - 130.45 - 128.82 - -
  QoQ % 7.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.08% 102.15% 0.00% 101.27% 0.00% 100.00% -
EPS 4.40 4.65 0.00 6.84 0.00 6.80 0.00 -
  QoQ % -5.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.71% 68.38% 0.00% 100.59% 0.00% 100.00% -
DPS 2.87 3.35 0.00 3.80 0.00 3.70 0.00 -
  QoQ % -14.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.57% 90.54% 0.00% 102.70% 0.00% 100.00% -
NAPS 0.6000 0.6000 - 0.6200 0.6100 0.6200 - -
  QoQ % 0.00% 0.00% 0.00% 1.64% -1.61% 0.00% -
  Horiz. % 96.77% 96.77% 0.00% 100.00% 98.39% 100.00% -
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 141.57 131.37 - 130.25 - 128.77 - -
  QoQ % 7.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.94% 102.02% 0.00% 101.15% 0.00% 100.00% -
EPS 4.39 4.65 0.00 6.84 0.00 6.79 0.00 -
  QoQ % -5.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.65% 68.48% 0.00% 100.74% 0.00% 100.00% -
DPS 2.87 3.34 0.00 3.79 0.00 3.70 0.00 -
  QoQ % -14.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.57% 90.27% 0.00% 102.43% 0.00% 100.00% -
NAPS 0.5990 0.5990 - 0.6190 0.6097 0.6197 - -
  QoQ % 0.00% 0.00% 0.00% 1.53% -1.61% 0.00% -
  Horiz. % 96.66% 96.66% 0.00% 99.89% 98.39% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 -
Price 1.6300 1.6200 1.9400 2.0000 2.0400 2.1000 2.2300 -
P/RPS 1.15 1.23 0.00 1.53 0.00 1.63 0.00 -
  QoQ % -6.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.55% 75.46% 0.00% 93.87% 0.00% 100.00% -
P/EPS 37.08 34.79 0.00 29.21 0.00 30.93 0.00 -
  QoQ % 6.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.88% 112.48% 0.00% 94.44% 0.00% 100.00% -
EY 2.70 2.87 0.00 3.42 0.00 3.23 0.00 -
  QoQ % -5.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.59% 88.85% 0.00% 105.88% 0.00% 100.00% -
DY 1.76 2.07 0.00 1.90 0.00 1.76 0.00 -
  QoQ % -14.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 117.61% 0.00% 107.95% 0.00% 100.00% -
P/NAPS 2.72 2.70 0.00 3.23 3.34 3.39 0.00 -
  QoQ % 0.74% 0.00% 0.00% -3.29% -1.47% 0.00% -
  Horiz. % 80.24% 79.65% 0.00% 95.28% 98.53% 100.00% -
Price Multiplier on Announcement Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 14/05/19 22/02/19 - 14/11/18 - 16/08/18 - -
Price 2.2000 1.5900 0.0000 1.9900 0.0000 2.0500 0.0000 -
P/RPS 1.55 1.21 0.00 1.53 0.00 1.59 0.00 -
  QoQ % 28.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.48% 76.10% 0.00% 96.23% 0.00% 100.00% -
P/EPS 50.05 34.15 0.00 29.06 0.00 30.19 0.00 -
  QoQ % 46.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.78% 113.12% 0.00% 96.26% 0.00% 100.00% -
EY 2.00 2.93 0.00 3.44 0.00 3.31 0.00 -
  QoQ % -31.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.42% 88.52% 0.00% 103.93% 0.00% 100.00% -
DY 1.31 2.11 0.00 1.91 0.00 1.80 0.00 -
  QoQ % -37.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.78% 117.22% 0.00% 106.11% 0.00% 100.00% -
P/NAPS 3.67 2.65 0.00 3.21 0.00 3.31 0.00 -
  QoQ % 38.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.88% 80.06% 0.00% 96.98% 0.00% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers