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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers