Highlights

[DAIBOCI] QoQ Quarter Result on 2017-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     9.91%    YoY -     33.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 106,373 0 104,741 105,661 102,034 86,836 94,116 10.30%
  QoQ % 0.00% 0.00% -0.87% 3.55% 17.50% -7.74% -
  Horiz. % 113.02% 0.00% 111.29% 112.27% 108.41% 92.26% 100.00%
PBT 6,274 0 8,542 11,172 10,482 6,653 7,435 -12.71%
  QoQ % 0.00% 0.00% -23.54% 6.58% 57.55% -10.52% -
  Horiz. % 84.38% 0.00% 114.89% 150.26% 140.98% 89.48% 100.00%
Tax -1,261 0 -1,461 -2,680 -2,710 -1,608 -1,667 -20.02%
  QoQ % 0.00% 0.00% 45.49% 1.11% -68.53% 3.54% -
  Horiz. % 75.64% -0.00% 87.64% 160.77% 162.57% 96.46% 100.00%
NP 5,013 0 7,081 8,492 7,772 5,045 5,768 -10.62%
  QoQ % 0.00% 0.00% -16.62% 9.26% 54.05% -12.53% -
  Horiz. % 86.91% 0.00% 122.76% 147.23% 134.74% 87.47% 100.00%
NP to SH 4,651 0 6,476 7,930 7,215 5,045 5,768 -15.83%
  QoQ % 0.00% 0.00% -18.34% 9.91% 43.01% -12.53% -
  Horiz. % 80.63% 0.00% 112.27% 137.48% 125.09% 87.47% 100.00%
Tax Rate 20.10 % - % 17.10 % 23.99 % 25.85 % 24.17 % 22.42 % -8.37%
  QoQ % 0.00% 0.00% -28.72% -7.20% 6.95% 7.81% -
  Horiz. % 89.65% 0.00% 76.27% 107.00% 115.30% 107.81% 100.00%
Total Cost 101,360 0 97,660 97,169 94,262 81,791 88,348 11.63%
  QoQ % 0.00% 0.00% 0.51% 3.08% 15.25% -7.42% -
  Horiz. % 114.73% 0.00% 110.54% 109.98% 106.69% 92.58% 100.00%
Net Worth 203,211 - 203,280 199,662 235,901 196,737 193,613 3.95%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.91% 1.61% -
  Horiz. % 104.96% 0.00% 104.99% 103.12% 121.84% 101.61% 100.00%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,622 - 3,442 4,255 3,767 3,278 3,599 -22.40%
  QoQ % 0.00% 0.00% -19.09% 12.93% 14.91% -8.91% -
  Horiz. % 72.84% 0.00% 95.64% 118.21% 104.68% 91.09% 100.00%
Div Payout % 56.38 % - % 53.16 % 53.66 % 52.22 % 64.99 % 62.41 % -7.81%
  QoQ % 0.00% 0.00% -0.93% 2.76% -19.65% 4.13% -
  Horiz. % 90.34% 0.00% 85.18% 85.98% 83.67% 104.13% 100.00%
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 203,211 - 203,280 199,662 235,901 196,737 193,613 3.95%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.91% 1.61% -
  Horiz. % 104.96% 0.00% 104.99% 103.12% 121.84% 101.61% 100.00%
NOSH 327,760 327,872 327,872 327,315 327,641 327,895 272,695 15.86%
  QoQ % -0.03% 0.00% 0.17% -0.10% -0.08% 20.24% -
  Horiz. % 120.19% 120.23% 120.23% 120.03% 120.15% 120.24% 100.00%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.71 % - % 6.76 % 8.04 % 7.62 % 5.81 % 6.13 % -19.02%
  QoQ % 0.00% 0.00% -15.92% 5.51% 31.15% -5.22% -
  Horiz. % 76.84% 0.00% 110.28% 131.16% 124.31% 94.78% 100.00%
ROE 2.29 % - % 3.19 % 3.97 % 3.06 % 2.56 % 2.98 % -19.01%
  QoQ % 0.00% 0.00% -19.65% 29.74% 19.53% -14.09% -
  Horiz. % 76.85% 0.00% 107.05% 133.22% 102.68% 85.91% 100.00%
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.45 - 31.95 32.28 31.14 26.48 34.51 -4.81%
  QoQ % 0.00% 0.00% -1.02% 3.66% 17.60% -23.27% -
  Horiz. % 94.03% 0.00% 92.58% 93.54% 90.23% 76.73% 100.00%
EPS 1.42 0.00 1.98 2.42 2.20 1.54 2.12 -27.44%
  QoQ % 0.00% 0.00% -18.18% 10.00% 42.86% -27.36% -
  Horiz. % 66.98% 0.00% 93.40% 114.15% 103.77% 72.64% 100.00%
DPS 0.80 0.00 1.05 1.30 1.15 1.00 1.32 -33.02%
  QoQ % 0.00% 0.00% -19.23% 13.04% 15.00% -24.24% -
  Horiz. % 60.61% 0.00% 79.55% 98.48% 87.12% 75.76% 100.00%
NAPS 0.6200 - 0.6200 0.6100 0.7200 0.6000 0.7100 -10.28%
  QoQ % 0.00% 0.00% 1.64% -15.28% 20.00% -15.49% -
  Horiz. % 87.32% 0.00% 87.32% 85.92% 101.41% 84.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.44 - 31.94 32.22 31.12 26.48 28.70 10.30%
  QoQ % 0.00% 0.00% -0.87% 3.53% 17.52% -7.74% -
  Horiz. % 113.03% 0.00% 111.29% 112.26% 108.43% 92.26% 100.00%
EPS 1.42 0.00 1.98 2.42 2.20 1.54 1.76 -15.79%
  QoQ % 0.00% 0.00% -18.18% 10.00% 42.86% -12.50% -
  Horiz. % 80.68% 0.00% 112.50% 137.50% 125.00% 87.50% 100.00%
DPS 0.80 0.00 1.05 1.30 1.15 1.00 1.10 -22.50%
  QoQ % 0.00% 0.00% -19.23% 13.04% 15.00% -9.09% -
  Horiz. % 72.73% 0.00% 95.45% 118.18% 104.55% 90.91% 100.00%
NAPS 0.6197 - 0.6199 0.6089 0.7194 0.6000 0.5905 3.94%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.90% 1.61% -
  Horiz. % 104.94% 0.00% 104.98% 103.12% 121.83% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.1000 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 -
P/RPS 6.47 0.00 7.20 7.09 7.03 8.72 7.13 -7.48%
  QoQ % 0.00% 0.00% 1.55% 0.85% -19.38% 22.30% -
  Horiz. % 90.74% 0.00% 100.98% 99.44% 98.60% 122.30% 100.00%
P/EPS 147.99 0.00 116.45 94.52 99.45 150.14 116.30 21.27%
  QoQ % 0.00% 0.00% 23.20% -4.96% -33.76% 29.10% -
  Horiz. % 127.25% 0.00% 100.13% 81.27% 85.51% 129.10% 100.00%
EY 0.68 0.00 0.86 1.06 1.01 0.67 0.86 -17.14%
  QoQ % 0.00% 0.00% -18.87% 4.95% 50.75% -22.09% -
  Horiz. % 79.07% 0.00% 100.00% 123.26% 117.44% 77.91% 100.00%
DY 0.38 0.00 0.46 0.57 0.53 0.43 0.54 -24.52%
  QoQ % 0.00% 0.00% -19.30% 7.55% 23.26% -20.37% -
  Horiz. % 70.37% 0.00% 85.19% 105.56% 98.15% 79.63% 100.00%
P/NAPS 3.39 0.00 3.71 3.75 3.04 3.85 3.46 -1.62%
  QoQ % 0.00% 0.00% -1.07% 23.36% -21.04% 11.27% -
  Horiz. % 97.98% 0.00% 107.23% 108.38% 87.86% 111.27% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 -
Price 2.0500 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 -
P/RPS 6.32 0.00 6.98 7.19 7.03 8.31 7.39 -11.77%
  QoQ % 0.00% 0.00% -2.92% 2.28% -15.40% 12.45% -
  Horiz. % 85.52% 0.00% 94.45% 97.29% 95.13% 112.45% 100.00%
P/EPS 144.47 0.00 112.90 95.76 99.45 142.99 120.56 15.58%
  QoQ % 0.00% 0.00% 17.90% -3.71% -30.45% 18.60% -
  Horiz. % 119.83% 0.00% 93.65% 79.43% 82.49% 118.60% 100.00%
EY 0.69 0.00 0.89 1.04 1.01 0.70 0.83 -13.75%
  QoQ % 0.00% 0.00% -14.42% 2.97% 44.29% -15.66% -
  Horiz. % 83.13% 0.00% 107.23% 125.30% 121.69% 84.34% 100.00%
DY 0.39 0.00 0.47 0.56 0.53 0.45 0.52 -20.57%
  QoQ % 0.00% 0.00% -16.07% 5.66% 17.78% -13.46% -
  Horiz. % 75.00% 0.00% 90.38% 107.69% 101.92% 86.54% 100.00%
P/NAPS 3.31 0.00 3.60 3.80 3.04 3.67 3.59 -6.29%
  QoQ % 0.00% 0.00% -5.26% 25.00% -17.17% 2.23% -
  Horiz. % 92.20% 0.00% 100.28% 105.85% 84.68% 102.23% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers