Highlights

[DAIBOCI] QoQ Quarter Result on 2019-04-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     -47.22%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 158,963 152,564 123,275 34,484 110,821 0 110,452 39.88%
  QoQ % 4.19% 23.76% 257.48% -68.88% 0.00% 0.00% -
  Horiz. % 143.92% 138.13% 111.61% 31.22% 100.33% 0.00% 100.00%
PBT 20,025 14,955 819 1,058 2,380 0 -600 -
  QoQ % 33.90% 1,726.01% -22.59% -55.55% 0.00% 0.00% -
  Horiz. % -3,337.50% -2,492.50% -136.50% -176.33% -396.67% -0.00% 100.00%
Tax -4,662 -3,651 -502 -112 -226 0 -514 663.21%
  QoQ % -27.69% -627.29% -348.21% 50.44% 0.00% 0.00% -
  Horiz. % 907.00% 710.31% 97.67% 21.79% 43.97% -0.00% 100.00%
NP 15,363 11,304 317 946 2,154 0 -1,114 -
  QoQ % 35.91% 3,465.93% -66.49% -56.08% 0.00% 0.00% -
  Horiz. % -1,379.08% -1,014.72% -28.46% -84.92% -193.36% -0.00% 100.00%
NP to SH 14,632 10,976 -305 816 1,546 0 -1,573 -
  QoQ % 33.31% 3,698.69% -137.38% -47.22% 0.00% 0.00% -
  Horiz. % -930.20% -697.77% 19.39% -51.88% -98.28% -0.00% 100.00%
Tax Rate 23.28 % 24.41 % 61.29 % 10.59 % 9.50 % - % - % -
  QoQ % -4.63% -60.17% 478.75% 11.47% 0.00% 0.00% -
  Horiz. % 245.05% 256.95% 645.16% 111.47% 100.00% - -
Total Cost 143,600 141,260 122,958 33,538 108,667 0 111,566 26.19%
  QoQ % 1.66% 14.88% 266.62% -69.14% 0.00% 0.00% -
  Horiz. % 128.71% 126.62% 110.21% 30.06% 97.40% 0.00% 100.00%
Net Worth 232,417 216,049 206,229 199,682 196,408 - 196,408 16.78%
  QoQ % 7.58% 4.76% 3.28% 1.67% 0.00% 0.00% -
  Horiz. % 118.33% 110.00% 105.00% 101.67% 100.00% 0.00% 100.00%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div - - - - - - 1,636 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 232,417 216,049 206,229 199,682 196,408 - 196,408 16.78%
  QoQ % 7.58% 4.76% 3.28% 1.67% 0.00% 0.00% -
  Horiz. % 118.33% 110.00% 105.00% 101.67% 100.00% 0.00% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,348 327,348 327,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 9.66 % 7.41 % 0.26 % 2.74 % 1.94 % - % -1.01 % -
  QoQ % 30.36% 2,750.00% -90.51% 41.24% 0.00% 0.00% -
  Horiz. % -956.44% -733.66% -25.74% -271.29% -192.08% 0.00% 100.00%
ROE 6.30 % 5.08 % -0.15 % 0.41 % 0.79 % - % -0.80 % -
  QoQ % 24.02% 3,486.67% -136.59% -48.10% 0.00% 0.00% -
  Horiz. % -787.50% -635.00% 18.75% -51.25% -98.75% 0.00% 100.00%
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 48.56 46.61 37.66 10.53 33.85 - 33.74 39.88%
  QoQ % 4.18% 23.77% 257.64% -68.89% 0.00% 0.00% -
  Horiz. % 143.92% 138.14% 111.62% 31.21% 100.33% 0.00% 100.00%
EPS 4.47 3.35 -0.09 0.25 0.47 0.00 -0.48 -
  QoQ % 33.43% 3,822.22% -136.00% -46.81% 0.00% 0.00% -
  Horiz. % -931.25% -697.92% 18.75% -52.08% -97.92% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7100 0.6600 0.6300 0.6100 0.6000 - 0.6000 16.78%
  QoQ % 7.58% 4.76% 3.28% 1.67% 0.00% 0.00% -
  Horiz. % 118.33% 110.00% 105.00% 101.67% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 48.48 46.52 37.59 10.52 33.79 - 33.68 39.90%
  QoQ % 4.21% 23.76% 257.32% -68.87% 0.00% 0.00% -
  Horiz. % 143.94% 138.12% 111.61% 31.24% 100.33% 0.00% 100.00%
EPS 4.46 3.35 -0.09 0.25 0.47 0.00 -0.48 -
  QoQ % 33.13% 3,822.22% -136.00% -46.81% 0.00% 0.00% -
  Horiz. % -929.17% -697.92% 18.75% -52.08% -97.92% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7088 0.6588 0.6289 0.6089 0.5989 - 0.5989 16.80%
  QoQ % 7.59% 4.75% 3.28% 1.67% 0.00% 0.00% -
  Horiz. % 118.35% 110.00% 105.01% 101.67% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 2.2300 2.0500 1.8000 2.3200 1.6300 1.6400 1.6200 -
P/RPS 4.59 4.40 4.78 22.02 4.81 0.00 4.80 -4.04%
  QoQ % 4.32% -7.95% -78.29% 357.80% 0.00% 0.00% -
  Horiz. % 95.62% 91.67% 99.58% 458.75% 100.21% 0.00% 100.00%
P/EPS 49.89 61.14 -1,931.89 930.70 345.13 0.00 -337.13 -
  QoQ % -18.40% 103.16% -307.57% 169.67% 0.00% 0.00% -
  Horiz. % -14.80% -18.14% 573.04% -276.07% -102.37% -0.00% 100.00%
EY 2.00 1.64 -0.05 0.11 0.29 0.00 -0.30 -
  QoQ % 21.95% 3,380.00% -145.45% -62.07% 0.00% 0.00% -
  Horiz. % -666.67% -546.67% 16.67% -36.67% -96.67% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.14 3.11 2.86 3.80 2.72 0.00 2.70 14.93%
  QoQ % 0.96% 8.74% -24.74% 39.71% 0.00% 0.00% -
  Horiz. % 116.30% 115.19% 105.93% 140.74% 100.74% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 - 22/02/19 -
Price 2.2500 2.2700 1.7100 1.9100 2.2000 0.0000 1.5900 -
P/RPS 4.63 4.87 4.54 18.13 6.50 0.00 4.71 -1.57%
  QoQ % -4.93% 7.27% -74.96% 178.92% 0.00% 0.00% -
  Horiz. % 98.30% 103.40% 96.39% 384.93% 138.00% 0.00% 100.00%
P/EPS 50.34 67.70 -1,835.30 766.22 465.83 0.00 -330.89 -
  QoQ % -25.64% 103.69% -339.53% 64.48% 0.00% 0.00% -
  Horiz. % -15.21% -20.46% 554.66% -231.56% -140.78% -0.00% 100.00%
EY 1.99 1.48 -0.05 0.13 0.21 0.00 -0.30 -
  QoQ % 34.46% 3,060.00% -138.46% -38.10% 0.00% 0.00% -
  Horiz. % -663.33% -493.33% 16.67% -43.33% -70.00% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.17 3.44 2.71 3.13 3.67 0.00 2.65 17.96%
  QoQ % -7.85% 26.94% -13.42% -14.71% 0.00% 0.00% -
  Horiz. % 119.62% 129.81% 102.26% 118.11% 138.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS