Highlights

[DAIBOCI] QoQ Cumulative 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. %

Cumulative 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 541,577 430,756 0 320,304 0 211,114 0 -
  QoQ % 25.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 256.53% 204.04% 0.00% 151.72% 0.00% 100.00% -
PBT 23,002 20,622 0 21,222 0 14,816 0 -
  QoQ % 11.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.25% 139.19% 0.00% 143.24% 0.00% 100.00% -
Tax -4,001 -3,775 0 -3,261 0 -2,722 0 -
  QoQ % -5.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.99% 138.68% -0.00% 119.80% -0.00% 100.00% -
NP 19,001 16,847 0 17,961 0 12,094 0 -
  QoQ % 12.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.11% 139.30% 0.00% 148.51% 0.00% 100.00% -
NP to SH 16,787 15,241 0 16,814 0 11,127 0 -
  QoQ % 10.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.87% 136.97% 0.00% 151.11% 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 522,576 413,909 0 302,343 0 199,020 0 -
  QoQ % 26.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.57% 207.97% 0.00% 151.92% 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 10,966 10,966 - 9,330 - 6,063 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.85% 180.85% 0.00% 153.87% 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 8.55 % 7.76 % - % 8.28 % - % 5.48 % - % -
  QoQ % 10.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.02% 141.61% 0.00% 151.09% 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 165.44 131.59 - 97.84 - 64.41 - -
  QoQ % 25.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 256.85% 204.30% 0.00% 151.90% 0.00% 100.00% -
EPS 5.13 4.65 0.00 5.13 0.00 3.40 0.00 -
  QoQ % 10.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.88% 136.76% 0.00% 150.88% 0.00% 100.00% -
DPS 3.35 3.35 0.00 2.85 0.00 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.08% 181.08% 0.00% 154.05% 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 165.17 131.37 - 97.68 - 64.38 - -
  QoQ % 25.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 256.55% 204.05% 0.00% 151.72% 0.00% 100.00% -
EPS 5.12 4.65 0.00 5.13 0.00 3.39 0.00 -
  QoQ % 10.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.03% 137.17% 0.00% 151.33% 0.00% 100.00% -
DPS 3.34 3.34 0.00 2.85 0.00 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.54% 180.54% 0.00% 154.05% 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 0.99 1.23 0.00 2.04 0.00 3.26 0.00 -
  QoQ % -19.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.37% 37.73% 0.00% 62.58% 0.00% 100.00% -
P/EPS 31.79 34.79 0.00 38.94 0.00 61.86 0.00 -
  QoQ % -8.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.39% 56.24% 0.00% 62.95% 0.00% 100.00% -
EY 3.15 2.87 0.00 2.57 0.00 1.62 0.00 -
  QoQ % 9.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.44% 177.16% 0.00% 158.64% 0.00% 100.00% -
DY 2.06 2.07 0.00 1.43 0.00 0.88 0.00 -
  QoQ % -0.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 234.09% 235.23% 0.00% 162.50% 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 1.33 1.21 0.00 2.03 0.00 3.18 0.00 -
  QoQ % 9.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.82% 38.05% 0.00% 63.84% 0.00% 100.00% -
P/EPS 42.90 34.15 0.00 38.75 0.00 60.39 0.00 -
  QoQ % 25.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.04% 56.55% 0.00% 64.17% 0.00% 100.00% -
EY 2.33 2.93 0.00 2.58 0.00 1.66 0.00 -
  QoQ % -20.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.36% 176.51% 0.00% 155.42% 0.00% 100.00% -
DY 1.52 2.11 0.00 1.43 0.00 0.90 0.00 -
  QoQ % -27.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.89% 234.44% 0.00% 158.89% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers