Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2018-03-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Mar-2018
Profit Trend QoQ -     -0.21%    YoY -     12.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 0 422,228 0 418,964 388,647 377,314 361,904 -
  QoQ % 0.00% 0.00% 0.00% 7.80% 3.00% 4.26% -
  Horiz. % 0.00% 116.67% 0.00% 115.77% 107.39% 104.26% 100.00%
PBT 0 29,632 0 34,168 35,742 32,760 28,176 -
  QoQ % 0.00% 0.00% 0.00% -4.40% 9.10% 16.27% -
  Horiz. % 0.00% 105.17% 0.00% 121.27% 126.85% 116.27% 100.00%
Tax 0 -5,444 0 -5,844 -8,665 -7,980 -6,550 -
  QoQ % 0.00% 0.00% 0.00% 32.56% -8.58% -21.83% -
  Horiz. % -0.00% 83.11% -0.00% 89.22% 132.29% 121.83% 100.00%
NP 0 24,188 0 28,324 27,077 24,780 21,626 -
  QoQ % 0.00% 0.00% 0.00% 4.61% 9.27% 14.58% -
  Horiz. % 0.00% 111.85% 0.00% 130.97% 125.21% 114.58% 100.00%
NP to SH 0 22,254 0 25,904 25,958 24,037 21,626 -
  QoQ % 0.00% 0.00% 0.00% -0.21% 7.99% 11.15% -
  Horiz. % 0.00% 102.90% 0.00% 119.78% 120.03% 111.15% 100.00%
Tax Rate - % 18.37 % - % 17.10 % 24.24 % 24.36 % 23.25 % -
  QoQ % 0.00% 0.00% 0.00% -29.46% -0.49% 4.77% -
  Horiz. % 0.00% 79.01% 0.00% 73.55% 104.26% 104.77% 100.00%
Total Cost 0 398,040 0 390,640 361,570 352,534 340,278 -
  QoQ % 0.00% 0.00% 0.00% 8.04% 2.56% 3.60% -
  Horiz. % 0.00% 116.97% 0.00% 114.80% 106.26% 103.60% 100.00%
Net Worth 199,933 203,211 - 203,280 199,662 235,901 196,737 1.50%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.91% -
  Horiz. % 101.62% 103.29% 0.00% 103.33% 101.49% 119.91% 100.00%
Dividend
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 12,127 - 13,770 15,612 15,158 15,214 -
  QoQ % 0.00% 0.00% 0.00% -11.80% 3.00% -0.36% -
  Horiz. % 0.00% 79.71% 0.00% 90.51% 102.62% 99.64% 100.00%
Div Payout % - % 54.49 % - % 53.16 % 60.15 % 63.06 % 70.35 % -
  QoQ % 0.00% 0.00% 0.00% -11.62% -4.61% -10.36% -
  Horiz. % 0.00% 77.46% 0.00% 75.57% 85.50% 89.64% 100.00%
Equity
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 199,933 203,211 - 203,280 199,662 235,901 196,737 1.50%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.91% -
  Horiz. % 101.62% 103.29% 0.00% 103.33% 101.49% 119.91% 100.00%
NOSH 327,760 327,760 327,872 327,872 327,315 327,641 327,895 -0.04%
  QoQ % 0.00% -0.03% 0.00% 0.17% -0.10% -0.08% -
  Horiz. % 99.96% 99.96% 99.99% 99.99% 99.82% 99.92% 100.00%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin - % 5.73 % - % 6.76 % 6.97 % 6.57 % 5.98 % -
  QoQ % 0.00% 0.00% 0.00% -3.01% 6.09% 9.87% -
  Horiz. % 0.00% 95.82% 0.00% 113.04% 116.56% 109.87% 100.00%
ROE - % 10.95 % - % 12.74 % 13.00 % 10.19 % 10.99 % -
  QoQ % 0.00% 0.00% 0.00% -2.00% 27.58% -7.28% -
  Horiz. % 0.00% 99.64% 0.00% 115.92% 118.29% 92.72% 100.00%
Per Share
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 128.82 - 127.78 118.74 115.16 110.37 -
  QoQ % 0.00% 0.00% 0.00% 7.61% 3.11% 4.34% -
  Horiz. % 0.00% 116.72% 0.00% 115.77% 107.58% 104.34% 100.00%
EPS 0.00 6.80 0.00 7.92 7.92 7.33 6.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.05% 11.06% -
  Horiz. % 0.00% 103.03% 0.00% 120.00% 120.00% 111.06% 100.00%
DPS 0.00 3.70 0.00 4.20 4.77 4.63 4.64 -
  QoQ % 0.00% 0.00% 0.00% -11.95% 3.02% -0.22% -
  Horiz. % 0.00% 79.74% 0.00% 90.52% 102.80% 99.78% 100.00%
NAPS 0.6100 0.6200 - 0.6200 0.6100 0.7200 0.6000 1.54%
  QoQ % -1.61% 0.00% 0.00% 1.64% -15.28% 20.00% -
  Horiz. % 101.67% 103.33% 0.00% 103.33% 101.67% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS - 128.76 - 127.76 118.52 115.06 110.36 -
  QoQ % 0.00% 0.00% 0.00% 7.80% 3.01% 4.26% -
  Horiz. % 0.00% 116.67% 0.00% 115.77% 107.39% 104.26% 100.00%
EPS 0.00 6.79 0.00 7.90 7.92 7.33 6.59 -
  QoQ % 0.00% 0.00% 0.00% -0.25% 8.05% 11.23% -
  Horiz. % 0.00% 103.03% 0.00% 119.88% 120.18% 111.23% 100.00%
DPS 0.00 3.70 0.00 4.20 4.76 4.62 4.64 -
  QoQ % 0.00% 0.00% 0.00% -11.76% 3.03% -0.43% -
  Horiz. % 0.00% 79.74% 0.00% 90.52% 102.59% 99.57% 100.00%
NAPS 0.6097 0.6197 - 0.6199 0.6089 0.7194 0.6000 1.49%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.90% -
  Horiz. % 101.62% 103.28% 0.00% 103.32% 101.48% 119.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.0400 2.1000 2.2300 2.3000 2.2900 2.1900 2.3100 -
P/RPS 0.00 1.63 0.00 1.80 1.93 1.90 2.09 -
  QoQ % 0.00% 0.00% 0.00% -6.74% 1.58% -9.09% -
  Horiz. % 0.00% 77.99% 0.00% 86.12% 92.34% 90.91% 100.00%
P/EPS 0.00 30.93 0.00 29.11 28.88 29.85 35.02 -
  QoQ % 0.00% 0.00% 0.00% 0.80% -3.25% -14.76% -
  Horiz. % 0.00% 88.32% 0.00% 83.12% 82.47% 85.24% 100.00%
EY 0.00 3.23 0.00 3.44 3.46 3.35 2.86 -
  QoQ % 0.00% 0.00% 0.00% -0.58% 3.28% 17.13% -
  Horiz. % 0.00% 112.94% 0.00% 120.28% 120.98% 117.13% 100.00%
DY 0.00 1.76 0.00 1.83 2.08 2.11 2.01 -
  QoQ % 0.00% 0.00% 0.00% -12.02% -1.42% 4.98% -
  Horiz. % 0.00% 87.56% 0.00% 91.04% 103.48% 104.98% 100.00%
P/NAPS 3.34 3.39 0.00 3.71 3.75 3.04 3.85 -12.28%
  QoQ % -1.47% 0.00% 0.00% -1.07% 23.36% -21.04% -
  Horiz. % 86.75% 88.05% 0.00% 96.36% 97.40% 78.96% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date - 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 -
Price 0.0000 2.0500 0.0000 2.2300 2.3200 2.1900 2.2000 -
P/RPS 0.00 1.59 0.00 1.75 1.95 1.90 1.99 -
  QoQ % 0.00% 0.00% 0.00% -10.26% 2.63% -4.52% -
  Horiz. % 0.00% 79.90% 0.00% 87.94% 97.99% 95.48% 100.00%
P/EPS 0.00 30.19 0.00 28.23 29.25 29.85 33.36 -
  QoQ % 0.00% 0.00% 0.00% -3.49% -2.01% -10.52% -
  Horiz. % 0.00% 90.50% 0.00% 84.62% 87.68% 89.48% 100.00%
EY 0.00 3.31 0.00 3.54 3.42 3.35 3.00 -
  QoQ % 0.00% 0.00% 0.00% 3.51% 2.09% 11.67% -
  Horiz. % 0.00% 110.33% 0.00% 118.00% 114.00% 111.67% 100.00%
DY 0.00 1.80 0.00 1.88 2.06 2.11 2.11 -
  QoQ % 0.00% 0.00% 0.00% -8.74% -2.37% 0.00% -
  Horiz. % 0.00% 85.31% 0.00% 89.10% 97.63% 100.00% 100.00%
P/NAPS 0.00 3.31 0.00 3.60 3.80 3.04 3.67 -
  QoQ % 0.00% 0.00% 0.00% -5.26% 25.00% -17.17% -
  Horiz. % 0.00% 90.19% 0.00% 98.09% 103.54% 82.83% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS