Highlights

[DAIBOCI] QoQ Quarter Result on 2016-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -1.20%    YoY -     -9.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 102,034 86,836 94,116 90,360 94,066 97,033 89,699 8.96%
  QoQ % 17.50% -7.74% 4.16% -3.94% -3.06% 8.18% -
  Horiz. % 113.75% 96.81% 104.92% 100.74% 104.87% 108.18% 100.00%
PBT 10,482 6,653 7,435 7,268 7,181 7,428 8,073 19.00%
  QoQ % 57.55% -10.52% 2.30% 1.21% -3.33% -7.99% -
  Horiz. % 129.84% 82.41% 92.10% 90.03% 88.95% 92.01% 100.00%
Tax -2,710 -1,608 -1,667 -1,337 -1,178 -1,352 -1,565 44.15%
  QoQ % -68.53% 3.54% -24.68% -13.50% 12.87% 13.61% -
  Horiz. % 173.16% 102.75% 106.52% 85.43% 75.27% 86.39% 100.00%
NP 7,772 5,045 5,768 5,931 6,003 6,076 6,508 12.55%
  QoQ % 54.05% -12.53% -2.75% -1.20% -1.20% -6.64% -
  Horiz. % 119.42% 77.52% 88.63% 91.13% 92.24% 93.36% 100.00%
NP to SH 7,215 5,045 5,768 5,931 6,003 6,076 6,508 7.11%
  QoQ % 43.01% -12.53% -2.75% -1.20% -1.20% -6.64% -
  Horiz. % 110.86% 77.52% 88.63% 91.13% 92.24% 93.36% 100.00%
Tax Rate 25.85 % 24.17 % 22.42 % 18.40 % 16.40 % 18.20 % 19.39 % 21.11%
  QoQ % 6.95% 7.81% 21.85% 12.20% -9.89% -6.14% -
  Horiz. % 133.32% 124.65% 115.63% 94.89% 84.58% 93.86% 100.00%
Total Cost 94,262 81,791 88,348 84,429 88,063 90,957 83,191 8.68%
  QoQ % 15.25% -7.42% 4.64% -4.13% -3.18% 9.34% -
  Horiz. % 113.31% 98.32% 106.20% 101.49% 105.86% 109.34% 100.00%
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.34%
  QoQ % 19.91% 1.61% 1.63% 3.14% -0.31% 1.13% -
  Horiz. % 128.76% 107.38% 105.68% 103.99% 100.82% 101.13% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,767 3,278 3,599 3,592 3,585 3,623 3,964 -3.34%
  QoQ % 14.91% -8.91% 0.20% 0.19% -1.06% -8.60% -
  Horiz. % 95.03% 82.70% 90.78% 90.61% 90.43% 91.40% 100.00%
Div Payout % 52.22 % 64.99 % 62.41 % 60.57 % 59.73 % 59.64 % 60.92 % -9.75%
  QoQ % -19.65% 4.13% 3.04% 1.41% 0.15% -2.10% -
  Horiz. % 85.72% 106.68% 102.45% 99.43% 98.05% 97.90% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.34%
  QoQ % 19.91% 1.61% 1.63% 3.14% -0.31% 1.13% -
  Horiz. % 128.76% 107.38% 105.68% 103.99% 100.82% 101.13% 100.00%
NOSH 327,641 327,895 272,695 272,158 271,628 272,466 273,445 12.80%
  QoQ % -0.08% 20.24% 0.20% 0.19% -0.31% -0.36% -
  Horiz. % 119.82% 119.91% 99.73% 99.53% 99.34% 99.64% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.62 % 5.81 % 6.13 % 6.56 % 6.38 % 6.26 % 7.26 % 3.28%
  QoQ % 31.15% -5.22% -6.55% 2.82% 1.92% -13.77% -
  Horiz. % 104.96% 80.03% 84.44% 90.36% 87.88% 86.23% 100.00%
ROE 3.06 % 2.56 % 2.98 % 3.11 % 3.25 % 3.28 % 3.55 % -9.42%
  QoQ % 19.53% -14.09% -4.18% -4.31% -0.91% -7.61% -
  Horiz. % 86.20% 72.11% 83.94% 87.61% 91.55% 92.39% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.14 26.48 34.51 33.20 34.63 35.61 32.80 -3.40%
  QoQ % 17.60% -23.27% 3.95% -4.13% -2.75% 8.57% -
  Horiz. % 94.94% 80.73% 105.21% 101.22% 105.58% 108.57% 100.00%
EPS 2.20 1.54 2.12 2.18 2.21 2.23 2.38 -5.10%
  QoQ % 42.86% -27.36% -2.75% -1.36% -0.90% -6.30% -
  Horiz. % 92.44% 64.71% 89.08% 91.60% 92.86% 93.70% 100.00%
DPS 1.15 1.00 1.32 1.32 1.32 1.33 1.45 -14.31%
  QoQ % 15.00% -24.24% 0.00% 0.00% -0.75% -8.28% -
  Horiz. % 79.31% 68.97% 91.03% 91.03% 91.03% 91.72% 100.00%
NAPS 0.7200 0.6000 0.7100 0.7000 0.6800 0.6800 0.6700 4.91%
  QoQ % 20.00% -15.49% 1.43% 2.94% 0.00% 1.49% -
  Horiz. % 107.46% 89.55% 105.97% 104.48% 101.49% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.12 26.48 28.70 27.56 28.69 29.59 27.36 8.96%
  QoQ % 17.52% -7.74% 4.14% -3.94% -3.04% 8.15% -
  Horiz. % 113.74% 96.78% 104.90% 100.73% 104.86% 108.15% 100.00%
EPS 2.20 1.54 1.76 1.81 1.83 1.85 1.98 7.27%
  QoQ % 42.86% -12.50% -2.76% -1.09% -1.08% -6.57% -
  Horiz. % 111.11% 77.78% 88.89% 91.41% 92.42% 93.43% 100.00%
DPS 1.15 1.00 1.10 1.10 1.09 1.11 1.21 -3.33%
  QoQ % 15.00% -9.09% 0.00% 0.92% -1.80% -8.26% -
  Horiz. % 95.04% 82.64% 90.91% 90.91% 90.08% 91.74% 100.00%
NAPS 0.7194 0.6000 0.5905 0.5810 0.5633 0.5650 0.5587 18.34%
  QoQ % 19.90% 1.61% 1.64% 3.14% -0.30% 1.13% -
  Horiz. % 128.76% 107.39% 105.69% 103.99% 100.82% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.1900 2.3100 2.4600 2.2300 2.2200 2.1100 2.1700 -
P/RPS 7.03 8.72 7.13 6.72 6.41 5.92 6.62 4.08%
  QoQ % -19.38% 22.30% 6.10% 4.84% 8.28% -10.57% -
  Horiz. % 106.19% 131.72% 107.70% 101.51% 96.83% 89.43% 100.00%
P/EPS 99.45 150.14 116.30 102.33 100.45 94.62 91.18 5.95%
  QoQ % -33.76% 29.10% 13.65% 1.87% 6.16% 3.77% -
  Horiz. % 109.07% 164.66% 127.55% 112.23% 110.17% 103.77% 100.00%
EY 1.01 0.67 0.86 0.98 1.00 1.06 1.10 -5.53%
  QoQ % 50.75% -22.09% -12.24% -2.00% -5.66% -3.64% -
  Horiz. % 91.82% 60.91% 78.18% 89.09% 90.91% 96.36% 100.00%
DY 0.53 0.43 0.54 0.59 0.59 0.63 0.67 -14.45%
  QoQ % 23.26% -20.37% -8.47% 0.00% -6.35% -5.97% -
  Horiz. % 79.10% 64.18% 80.60% 88.06% 88.06% 94.03% 100.00%
P/NAPS 3.04 3.85 3.46 3.19 3.26 3.10 3.24 -4.16%
  QoQ % -21.04% 11.27% 8.46% -2.15% 5.16% -4.32% -
  Horiz. % 93.83% 118.83% 106.79% 98.46% 100.62% 95.68% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 -
Price 2.1900 2.2000 2.5500 2.3500 2.2800 2.0700 2.0700 -
P/RPS 7.03 8.31 7.39 7.08 6.58 5.81 6.31 7.46%
  QoQ % -15.40% 12.45% 4.38% 7.60% 13.25% -7.92% -
  Horiz. % 111.41% 131.70% 117.12% 112.20% 104.28% 92.08% 100.00%
P/EPS 99.45 142.99 120.56 107.84 103.17 92.83 86.97 9.34%
  QoQ % -30.45% 18.60% 11.80% 4.53% 11.14% 6.74% -
  Horiz. % 114.35% 164.41% 138.62% 124.00% 118.63% 106.74% 100.00%
EY 1.01 0.70 0.83 0.93 0.97 1.08 1.15 -8.28%
  QoQ % 44.29% -15.66% -10.75% -4.12% -10.19% -6.09% -
  Horiz. % 87.83% 60.87% 72.17% 80.87% 84.35% 93.91% 100.00%
DY 0.53 0.45 0.52 0.56 0.58 0.64 0.70 -16.91%
  QoQ % 17.78% -13.46% -7.14% -3.45% -9.38% -8.57% -
  Horiz. % 75.71% 64.29% 74.29% 80.00% 82.86% 91.43% 100.00%
P/NAPS 3.04 3.67 3.59 3.36 3.35 3.04 3.09 -1.08%
  QoQ % -17.17% 2.23% 6.85% 0.30% 10.20% -1.62% -
  Horiz. % 98.38% 118.77% 116.18% 108.74% 108.41% 98.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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