Highlights

[DAIBOCI] QoQ Cumulative 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. %

Cumulative 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 320,304 0 211,114 0 104,741 388,647 282,986 13.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.05% 37.34% -
  Horiz. % 113.19% 0.00% 74.60% 0.00% 37.01% 137.34% 100.00%
PBT 21,222 0 14,816 0 8,542 35,742 24,570 -13.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% -76.10% 45.47% -
  Horiz. % 86.37% 0.00% 60.30% 0.00% 34.77% 145.47% 100.00%
Tax -3,261 0 -2,722 0 -1,461 -8,665 -5,985 -45.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 83.14% -44.78% -
  Horiz. % 54.49% -0.00% 45.48% -0.00% 24.41% 144.78% 100.00%
NP 17,961 0 12,094 0 7,081 27,077 18,585 -3.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.85% 45.69% -
  Horiz. % 96.64% 0.00% 65.07% 0.00% 38.10% 145.69% 100.00%
NP to SH 16,814 0 11,127 0 6,476 25,958 18,028 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.05% 43.99% -
  Horiz. % 93.27% 0.00% 61.72% 0.00% 35.92% 143.99% 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 302,343 0 199,020 0 97,660 361,570 264,401 14.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% -72.99% 36.75% -
  Horiz. % 114.35% 0.00% 75.27% 0.00% 36.94% 136.75% 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 9,330 - 6,063 - 3,442 15,612 11,369 -17.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.95% 37.33% -
  Horiz. % 82.07% 0.00% 53.33% 0.00% 30.28% 137.33% 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 8.28 % - % 5.48 % - % 3.19 % 13.00 % 7.64 % 8.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.46% 70.16% -
  Horiz. % 108.38% 0.00% 71.73% 0.00% 41.75% 170.16% 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 97.84 - 64.41 - 31.95 118.74 86.37 13.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.09% 37.48% -
  Horiz. % 113.28% 0.00% 74.57% 0.00% 36.99% 137.48% 100.00%
EPS 5.13 0.00 3.40 0.00 1.98 7.92 5.50 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.00% 44.00% -
  Horiz. % 93.27% 0.00% 61.82% 0.00% 36.00% 144.00% 100.00%
DPS 2.85 0.00 1.85 0.00 1.05 4.77 3.47 -17.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.99% 37.46% -
  Horiz. % 82.13% 0.00% 53.31% 0.00% 30.26% 137.46% 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 97.68 - 64.38 - 31.94 118.52 86.30 13.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.05% 37.33% -
  Horiz. % 113.19% 0.00% 74.60% 0.00% 37.01% 137.33% 100.00%
EPS 5.13 0.00 3.39 0.00 1.97 7.92 5.50 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.13% 44.00% -
  Horiz. % 93.27% 0.00% 61.64% 0.00% 35.82% 144.00% 100.00%
DPS 2.85 0.00 1.85 0.00 1.05 4.76 3.47 -17.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.94% 37.18% -
  Horiz. % 82.13% 0.00% 53.31% 0.00% 30.26% 137.18% 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 2.04 0.00 3.26 0.00 7.20 1.93 2.54 -19.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 273.06% -24.02% -
  Horiz. % 80.31% 0.00% 128.35% 0.00% 283.46% 75.98% 100.00%
P/EPS 38.94 0.00 61.86 0.00 116.45 28.88 39.80 -2.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 303.22% -27.44% -
  Horiz. % 97.84% 0.00% 155.43% 0.00% 292.59% 72.56% 100.00%
EY 2.57 0.00 1.62 0.00 0.86 3.46 2.51 2.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% -75.14% 37.85% -
  Horiz. % 102.39% 0.00% 64.54% 0.00% 34.26% 137.85% 100.00%
DY 1.43 0.00 0.88 0.00 0.46 2.08 1.58 -9.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.88% 31.65% -
  Horiz. % 90.51% 0.00% 55.70% 0.00% 29.11% 131.65% 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 2.03 0.00 3.18 0.00 6.98 1.95 2.54 -20.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 257.95% -23.23% -
  Horiz. % 79.92% 0.00% 125.20% 0.00% 274.80% 76.77% 100.00%
P/EPS 38.75 0.00 60.39 0.00 112.90 29.25 39.80 -2.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 285.98% -26.51% -
  Horiz. % 97.36% 0.00% 151.73% 0.00% 283.67% 73.49% 100.00%
EY 2.58 0.00 1.66 0.00 0.89 3.42 2.51 2.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% -73.98% 36.25% -
  Horiz. % 102.79% 0.00% 66.14% 0.00% 35.46% 136.25% 100.00%
DY 1.43 0.00 0.90 0.00 0.47 2.06 1.58 -9.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% -77.18% 30.38% -
  Horiz. % 90.51% 0.00% 56.96% 0.00% 29.75% 130.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

453  347  638  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.575+0.215 
 VIZIONE 0.27-0.035 
 MTOUCHE 0.0650.00 
 DGB 0.14-0.035 
 ANZO 0.105+0.025 
 KTG 0.255-0.01 
 YONGTAI 0.30+0.005 
 PRG 0.2350.00 
 WIDAD 0.655-0.01 
 MTRONIC 0.10+0.005 

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