Highlights

[DAIBOCI] QoQ Quarter Result on 2020-01-31 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 09-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jan-2020  [#2]
Profit Trend QoQ -     33.31%    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 - 327,898
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 46.53 37.60 10.52 33.80 - 33.68 39.90%
  QoQ % 4.19% 23.75% 257.41% -68.88% 0.00% 0.00% -
  Horiz. % 143.94% 138.15% 111.64% 31.24% 100.36% 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 0.6589 0.6289 0.6090 0.5990 - 0.5990 16.78%
  QoQ % 7.57% 4.77% 3.27% 1.67% 0.00% 0.00% -
  Horiz. % 118.33% 110.00% 104.99% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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