Highlights

[DAIBOCI] QoQ Quarter Result on 2017-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     43.01%    YoY -     20.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 0 104,741 105,661 102,034 86,836 94,116 90,360 -
  QoQ % 0.00% -0.87% 3.55% 17.50% -7.74% 4.16% -
  Horiz. % 0.00% 115.92% 116.93% 112.92% 96.10% 104.16% 100.00%
PBT 0 8,542 11,172 10,482 6,653 7,435 7,268 -
  QoQ % 0.00% -23.54% 6.58% 57.55% -10.52% 2.30% -
  Horiz. % 0.00% 117.53% 153.71% 144.22% 91.54% 102.30% 100.00%
Tax 0 -1,461 -2,680 -2,710 -1,608 -1,667 -1,337 -
  QoQ % 0.00% 45.49% 1.11% -68.53% 3.54% -24.68% -
  Horiz. % -0.00% 109.27% 200.45% 202.69% 120.27% 124.68% 100.00%
NP 0 7,081 8,492 7,772 5,045 5,768 5,931 -
  QoQ % 0.00% -16.62% 9.26% 54.05% -12.53% -2.75% -
  Horiz. % 0.00% 119.39% 143.18% 131.04% 85.06% 97.25% 100.00%
NP to SH 0 6,476 7,930 7,215 5,045 5,768 5,931 -
  QoQ % 0.00% -18.34% 9.91% 43.01% -12.53% -2.75% -
  Horiz. % 0.00% 109.19% 133.70% 121.65% 85.06% 97.25% 100.00%
Tax Rate - % 17.10 % 23.99 % 25.85 % 24.17 % 22.42 % 18.40 % -
  QoQ % 0.00% -28.72% -7.20% 6.95% 7.81% 21.85% -
  Horiz. % 0.00% 92.93% 130.38% 140.49% 131.36% 121.85% 100.00%
Total Cost 0 97,660 97,169 94,262 81,791 88,348 84,429 -
  QoQ % 0.00% 0.51% 3.08% 15.25% -7.42% 4.64% -
  Horiz. % 0.00% 115.67% 115.09% 111.65% 96.88% 104.64% 100.00%
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
Dividend
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 3,442 4,255 3,767 3,278 3,599 3,592 -
  QoQ % 0.00% -19.09% 12.93% 14.91% -8.91% 0.20% -
  Horiz. % 0.00% 95.83% 118.44% 104.88% 91.27% 100.20% 100.00%
Div Payout % - % 53.16 % 53.66 % 52.22 % 64.99 % 62.41 % 60.57 % -
  QoQ % 0.00% -0.93% 2.76% -19.65% 4.13% 3.04% -
  Horiz. % 0.00% 87.77% 88.59% 86.21% 107.30% 103.04% 100.00%
Equity
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
NOSH 327,872 327,872 327,315 327,641 327,895 272,695 272,158 15.05%
  QoQ % 0.00% 0.17% -0.10% -0.08% 20.24% 0.20% -
  Horiz. % 120.47% 120.47% 120.27% 120.39% 120.48% 100.20% 100.00%
Ratio Analysis
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin - % 6.76 % 8.04 % 7.62 % 5.81 % 6.13 % 6.56 % -
  QoQ % 0.00% -15.92% 5.51% 31.15% -5.22% -6.55% -
  Horiz. % 0.00% 103.05% 122.56% 116.16% 88.57% 93.45% 100.00%
ROE - % 3.19 % 3.97 % 3.06 % 2.56 % 2.98 % 3.11 % -
  QoQ % 0.00% -19.65% 29.74% 19.53% -14.09% -4.18% -
  Horiz. % 0.00% 102.57% 127.65% 98.39% 82.32% 95.82% 100.00%
Per Share
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 31.95 32.28 31.14 26.48 34.51 33.20 -
  QoQ % 0.00% -1.02% 3.66% 17.60% -23.27% 3.95% -
  Horiz. % 0.00% 96.23% 97.23% 93.80% 79.76% 103.95% 100.00%
EPS 0.00 1.98 2.42 2.20 1.54 2.12 2.18 -
  QoQ % 0.00% -18.18% 10.00% 42.86% -27.36% -2.75% -
  Horiz. % 0.00% 90.83% 111.01% 100.92% 70.64% 97.25% 100.00%
DPS 0.00 1.05 1.30 1.15 1.00 1.32 1.32 -
  QoQ % 0.00% -19.23% 13.04% 15.00% -24.24% 0.00% -
  Horiz. % 0.00% 79.55% 98.48% 87.12% 75.76% 100.00% 100.00%
NAPS - 0.6200 0.6100 0.7200 0.6000 0.7100 0.7000 -
  QoQ % 0.00% 1.64% -15.28% 20.00% -15.49% 1.43% -
  Horiz. % 0.00% 88.57% 87.14% 102.86% 85.71% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 31.94 32.22 31.12 26.48 28.70 27.56 -
  QoQ % 0.00% -0.87% 3.53% 17.52% -7.74% 4.14% -
  Horiz. % 0.00% 115.89% 116.91% 112.92% 96.08% 104.14% 100.00%
EPS 0.00 1.98 2.42 2.20 1.54 1.76 1.81 -
  QoQ % 0.00% -18.18% 10.00% 42.86% -12.50% -2.76% -
  Horiz. % 0.00% 109.39% 133.70% 121.55% 85.08% 97.24% 100.00%
DPS 0.00 1.05 1.30 1.15 1.00 1.10 1.10 -
  QoQ % 0.00% -19.23% 13.04% 15.00% -9.09% 0.00% -
  Horiz. % 0.00% 95.45% 118.18% 104.55% 90.91% 100.00% 100.00%
NAPS - 0.6199 0.6089 0.7194 0.6000 0.5905 0.5810 -
  QoQ % 0.00% 1.81% -15.36% 19.90% 1.61% 1.64% -
  Horiz. % 0.00% 106.70% 104.80% 123.82% 103.27% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 2.2300 -
P/RPS 0.00 7.20 7.09 7.03 8.72 7.13 6.72 -
  QoQ % 0.00% 1.55% 0.85% -19.38% 22.30% 6.10% -
  Horiz. % 0.00% 107.14% 105.51% 104.61% 129.76% 106.10% 100.00%
P/EPS 0.00 116.45 94.52 99.45 150.14 116.30 102.33 -
  QoQ % 0.00% 23.20% -4.96% -33.76% 29.10% 13.65% -
  Horiz. % 0.00% 113.80% 92.37% 97.19% 146.72% 113.65% 100.00%
EY 0.00 0.86 1.06 1.01 0.67 0.86 0.98 -
  QoQ % 0.00% -18.87% 4.95% 50.75% -22.09% -12.24% -
  Horiz. % 0.00% 87.76% 108.16% 103.06% 68.37% 87.76% 100.00%
DY 0.00 0.46 0.57 0.53 0.43 0.54 0.59 -
  QoQ % 0.00% -19.30% 7.55% 23.26% -20.37% -8.47% -
  Horiz. % 0.00% 77.97% 96.61% 89.83% 72.88% 91.53% 100.00%
P/NAPS 0.00 3.71 3.75 3.04 3.85 3.46 3.19 -
  QoQ % 0.00% -1.07% 23.36% -21.04% 11.27% 8.46% -
  Horiz. % 0.00% 116.30% 117.55% 95.30% 120.69% 108.46% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 -
Price 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 2.3500 -
P/RPS 0.00 6.98 7.19 7.03 8.31 7.39 7.08 -
  QoQ % 0.00% -2.92% 2.28% -15.40% 12.45% 4.38% -
  Horiz. % 0.00% 98.59% 101.55% 99.29% 117.37% 104.38% 100.00%
P/EPS 0.00 112.90 95.76 99.45 142.99 120.56 107.84 -
  QoQ % 0.00% 17.90% -3.71% -30.45% 18.60% 11.80% -
  Horiz. % 0.00% 104.69% 88.80% 92.22% 132.59% 111.80% 100.00%
EY 0.00 0.89 1.04 1.01 0.70 0.83 0.93 -
  QoQ % 0.00% -14.42% 2.97% 44.29% -15.66% -10.75% -
  Horiz. % 0.00% 95.70% 111.83% 108.60% 75.27% 89.25% 100.00%
DY 0.00 0.47 0.56 0.53 0.45 0.52 0.56 -
  QoQ % 0.00% -16.07% 5.66% 17.78% -13.46% -7.14% -
  Horiz. % 0.00% 83.93% 100.00% 94.64% 80.36% 92.86% 100.00%
P/NAPS 0.00 3.60 3.80 3.04 3.67 3.59 3.36 -
  QoQ % 0.00% -5.26% 25.00% -17.17% 2.23% 6.85% -
  Horiz. % 0.00% 107.14% 113.10% 90.48% 109.23% 106.85% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers