Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2019-07-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
31-Jul-2019
Profit Trend QoQ -     22.83%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 610,256 699,336 460,848 464,208 430,756 0 427,072 38.96%
  QoQ % -12.74% 51.75% -0.72% 7.77% 0.00% 0.00% -
  Horiz. % 142.89% 163.75% 107.91% 108.70% 100.86% 0.00% 100.00%
PBT 59,820 24,879 19,248 19,716 20,622 0 28,296 99.37%
  QoQ % 140.44% 29.25% -2.37% -4.39% 0.00% 0.00% -
  Horiz. % 211.41% 87.92% 68.02% 69.68% 72.88% 0.00% 100.00%
Tax -14,604 -4,615 -3,290 -3,429 -3,775 0 -4,348 205.49%
  QoQ % -216.45% -40.26% 4.05% 9.15% 0.00% 0.00% -
  Horiz. % 335.88% 106.14% 75.68% 78.87% 86.82% -0.00% 100.00%
NP 45,216 20,264 15,957 16,286 16,847 0 23,948 79.64%
  QoQ % 123.13% 26.99% -2.02% -3.33% 0.00% 0.00% -
  Horiz. % 188.81% 84.62% 66.63% 68.01% 70.35% 0.00% 100.00%
NP to SH 43,904 17,298 14,082 14,388 15,241 0 22,418 85.80%
  QoQ % 153.81% 22.83% -2.13% -5.59% 0.00% 0.00% -
  Horiz. % 195.84% 77.16% 62.82% 64.18% 67.98% 0.00% 100.00%
Tax Rate 24.41 % 18.55 % 17.09 % 17.39 % 18.31 % - % 15.37 % 53.17%
  QoQ % 31.59% 8.54% -1.73% -5.02% 0.00% 0.00% -
  Horiz. % 158.82% 120.69% 111.19% 113.14% 119.13% 0.00% 100.00%
Total Cost 565,040 679,072 444,891 447,922 413,909 0 403,124 36.51%
  QoQ % -16.79% 52.64% -0.68% 8.22% 0.00% 0.00% -
  Horiz. % 140.17% 168.45% 110.36% 111.11% 102.68% 0.00% 100.00%
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Div - 10,966 8,772 9,399 10,966 - 12,440 -
  QoQ % 0.00% 25.00% -6.67% -14.29% 0.00% 0.00% -
  Horiz. % 0.00% 88.15% 70.52% 75.56% 88.15% 0.00% 100.00%
Div Payout % - % 63.40 % 62.30 % 65.33 % 71.95 % - % 55.49 % -
  QoQ % 0.00% 1.77% -4.64% -9.20% 0.00% 0.00% -
  Horiz. % 0.00% 114.25% 112.27% 117.73% 129.66% 0.00% 100.00%
Equity
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,348 327,372 327,372 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 7.41 % 2.90 % 3.46 % 3.51 % 3.91 % - % 5.61 % 29.24%
  QoQ % 155.52% -16.18% -1.42% -10.23% 0.00% 0.00% -
  Horiz. % 132.09% 51.69% 61.68% 62.57% 69.70% 0.00% 100.00%
ROE 20.32 % 8.39 % 7.05 % 7.33 % 7.76 % - % 11.05 % 75.33%
  QoQ % 142.19% 19.01% -3.82% -5.54% 0.00% 0.00% -
  Horiz. % 183.89% 75.93% 63.80% 66.33% 70.23% 0.00% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 186.42 213.64 140.78 141.81 131.59 - 130.45 38.97%
  QoQ % -12.74% 51.75% -0.73% 7.77% 0.00% 0.00% -
  Horiz. % 142.91% 163.77% 107.92% 108.71% 100.87% 0.00% 100.00%
EPS 13.40 5.28 4.30 4.40 4.65 0.00 6.84 85.86%
  QoQ % 153.79% 22.79% -2.27% -5.38% 0.00% 0.00% -
  Horiz. % 195.91% 77.19% 62.87% 64.33% 67.98% 0.00% 100.00%
DPS 0.00 3.35 2.68 2.87 3.35 0.00 3.80 -
  QoQ % 0.00% 25.00% -6.62% -14.33% 0.00% 0.00% -
  Horiz. % 0.00% 88.16% 70.53% 75.53% 88.16% 0.00% 100.00%
NAPS 0.6600 0.6300 0.6100 0.6000 0.6000 - 0.6200 5.93%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.61% 98.39% 96.77% 96.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 186.11 213.28 140.55 141.57 131.37 - 130.25 38.95%
  QoQ % -12.74% 51.75% -0.72% 7.76% 0.00% 0.00% -
  Horiz. % 142.89% 163.75% 107.91% 108.69% 100.86% 0.00% 100.00%
EPS 13.39 5.28 4.29 4.39 4.65 0.00 6.84 85.73%
  QoQ % 153.60% 23.08% -2.28% -5.59% 0.00% 0.00% -
  Horiz. % 195.76% 77.19% 62.72% 64.18% 67.98% 0.00% 100.00%
DPS 0.00 3.34 2.68 2.87 3.34 0.00 3.79 -
  QoQ % 0.00% 24.63% -6.62% -14.07% 0.00% 0.00% -
  Horiz. % 0.00% 88.13% 70.71% 75.73% 88.13% 0.00% 100.00%
NAPS 0.6589 0.6289 0.6090 0.5990 0.5990 - 0.6190 5.93%
  QoQ % 4.77% 3.27% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.60% 98.38% 96.77% 96.77% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 31/10/19 31/07/19 30/04/19 29/03/19 31/12/18 31/10/18 28/09/18 -
Price 2.0500 1.8000 2.3200 1.6300 1.6200 1.9400 2.0000 -
P/RPS 1.10 0.84 1.65 1.15 1.23 0.00 1.53 -26.22%
  QoQ % 30.95% -49.09% 43.48% -6.50% 0.00% 0.00% -
  Horiz. % 71.90% 54.90% 107.84% 75.16% 80.39% 0.00% 100.00%
P/EPS 15.28 34.06 53.93 37.08 34.79 0.00 29.21 -44.97%
  QoQ % -55.14% -36.84% 45.44% 6.58% 0.00% 0.00% -
  Horiz. % 52.31% 116.60% 184.63% 126.94% 119.10% 0.00% 100.00%
EY 6.54 2.94 1.85 2.70 2.87 0.00 3.42 81.77%
  QoQ % 122.45% 58.92% -31.48% -5.92% 0.00% 0.00% -
  Horiz. % 191.23% 85.96% 54.09% 78.95% 83.92% 0.00% 100.00%
DY 0.00 1.86 1.16 1.76 2.07 0.00 1.90 -
  QoQ % 0.00% 60.34% -34.09% -14.98% 0.00% 0.00% -
  Horiz. % 0.00% 97.89% 61.05% 92.63% 108.95% 0.00% 100.00%
P/NAPS 3.11 2.86 3.80 2.72 2.70 0.00 3.23 -3.43%
  QoQ % 8.74% -24.74% 39.71% 0.74% 0.00% 0.00% -
  Horiz. % 96.28% 88.54% 117.65% 84.21% 83.59% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 02/12/19 25/09/19 25/06/19 14/05/19 22/02/19 - 14/11/18 -
Price 2.2700 1.7100 1.9100 2.2000 1.5900 0.0000 1.9900 -
P/RPS 1.22 0.80 1.36 1.55 1.21 0.00 1.53 -18.84%
  QoQ % 52.50% -41.18% -12.26% 28.10% 0.00% 0.00% -
  Horiz. % 79.74% 52.29% 88.89% 101.31% 79.08% 0.00% 100.00%
P/EPS 16.93 32.36 44.40 50.05 34.15 0.00 29.06 -39.22%
  QoQ % -47.68% -27.12% -11.29% 46.56% 0.00% 0.00% -
  Horiz. % 58.26% 111.36% 152.79% 172.23% 117.52% 0.00% 100.00%
EY 5.91 3.09 2.25 2.00 2.93 0.00 3.44 64.68%
  QoQ % 91.26% 37.33% 12.50% -31.74% 0.00% 0.00% -
  Horiz. % 171.80% 89.83% 65.41% 58.14% 85.17% 0.00% 100.00%
DY 0.00 1.96 1.40 1.31 2.11 0.00 1.91 -
  QoQ % 0.00% 40.00% 6.87% -37.91% 0.00% 0.00% -
  Horiz. % 0.00% 102.62% 73.30% 68.59% 110.47% 0.00% 100.00%
P/NAPS 3.44 2.71 3.13 3.67 2.65 0.00 3.21 6.59%
  QoQ % 26.94% -13.42% -14.71% 38.49% 0.00% 0.00% -
  Horiz. % 107.17% 84.42% 97.51% 114.33% 82.55% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers