Highlights

[DAIBOCI] QoQ Quarter Result on 2019-07-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
31-Jul-2019
Profit Trend QoQ -     -137.38%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 152,564 123,275 34,484 110,821 110,452 0 109,190 36.11%
  QoQ % 23.76% 257.48% -68.88% 0.33% 0.00% 0.00% -
  Horiz. % 139.72% 112.90% 31.58% 101.49% 101.16% 0.00% 100.00%
PBT 14,955 819 1,058 2,380 -600 0 6,406 118.46%
  QoQ % 1,726.01% -22.59% -55.55% 496.67% 0.00% 0.00% -
  Horiz. % 233.45% 12.78% 16.52% 37.15% -9.37% 0.00% 100.00%
Tax -3,651 -502 -112 -226 -514 0 -539 483.15%
  QoQ % -627.29% -348.21% 50.44% 56.03% 0.00% 0.00% -
  Horiz. % 677.37% 93.14% 20.78% 41.93% 95.36% -0.00% 100.00%
NP 11,304 317 946 2,154 -1,114 0 5,867 83.03%
  QoQ % 3,465.93% -66.49% -56.08% 293.36% 0.00% 0.00% -
  Horiz. % 192.67% 5.40% 16.12% 36.71% -18.99% 0.00% 100.00%
NP to SH 10,976 -305 816 1,546 -1,573 0 5,687 83.32%
  QoQ % 3,698.69% -137.38% -47.22% 198.28% 0.00% 0.00% -
  Horiz. % 193.00% -5.36% 14.35% 27.18% -27.66% 0.00% 100.00%
Tax Rate 24.41 % 61.29 % 10.59 % 9.50 % - % - % 8.41 % 167.02%
  QoQ % -60.17% 478.75% 11.47% 0.00% 0.00% 0.00% -
  Horiz. % 290.25% 728.78% 125.92% 112.96% 0.00% 0.00% 100.00%
Total Cost 141,260 122,958 33,538 108,667 111,566 0 103,323 33.41%
  QoQ % 14.88% 266.62% -69.14% -2.60% 0.00% 0.00% -
  Horiz. % 136.72% 119.00% 32.46% 105.17% 107.98% 0.00% 100.00%
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Div - - - - 1,636 - 3,273 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 57.56 % -
  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%
Equity
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,348 327,372 327,372 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 7.41 % 0.26 % 2.74 % 1.94 % -1.01 % - % 5.37 % 34.55%
  QoQ % 2,750.00% -90.51% 41.24% 292.08% 0.00% 0.00% -
  Horiz. % 137.99% 4.84% 51.02% 36.13% -18.81% 0.00% 100.00%
ROE 5.08 % -0.15 % 0.41 % 0.79 % -0.80 % - % 2.80 % 73.16%
  QoQ % 3,486.67% -136.59% -48.10% 198.75% 0.00% 0.00% -
  Horiz. % 181.43% -5.36% 14.64% 28.21% -28.57% 0.00% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 46.61 37.66 10.53 33.85 33.74 - 33.35 36.15%
  QoQ % 23.77% 257.64% -68.89% 0.33% 0.00% 0.00% -
  Horiz. % 139.76% 112.92% 31.57% 101.50% 101.17% 0.00% 100.00%
EPS 3.35 -0.09 0.25 0.47 -0.48 0.00 1.73 83.88%
  QoQ % 3,822.22% -136.00% -46.81% 197.92% 0.00% 0.00% -
  Horiz. % 193.64% -5.20% 14.45% 27.17% -27.75% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% 100.00%
NAPS 0.6600 0.6300 0.6100 0.6000 0.6000 - 0.6200 5.93%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.61% 98.39% 96.77% 96.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 46.53 37.60 10.52 33.80 33.68 - 33.30 36.12%
  QoQ % 23.75% 257.41% -68.88% 0.36% 0.00% 0.00% -
  Horiz. % 139.73% 112.91% 31.59% 101.50% 101.14% 0.00% 100.00%
EPS 3.35 -0.09 0.25 0.47 -0.48 0.00 1.73 83.88%
  QoQ % 3,822.22% -136.00% -46.81% 197.92% 0.00% 0.00% -
  Horiz. % 193.64% -5.20% 14.45% 27.17% -27.75% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% 100.00%
NAPS 0.6589 0.6289 0.6090 0.5990 0.5990 - 0.6190 5.93%
  QoQ % 4.77% 3.27% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.60% 98.38% 96.77% 96.77% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 31/10/19 31/07/19 30/04/19 29/03/19 31/12/18 31/10/18 28/09/18 -
Price 2.0500 1.8000 2.3200 1.6300 1.6200 1.9400 2.0000 -
P/RPS 4.40 4.78 22.02 4.81 4.80 0.00 6.00 -24.86%
  QoQ % -7.95% -78.29% 357.80% 0.21% 0.00% 0.00% -
  Horiz. % 73.33% 79.67% 367.00% 80.17% 80.00% 0.00% 100.00%
P/EPS 61.14 -1,931.89 930.70 345.13 -337.13 0.00 115.13 -44.20%
  QoQ % 103.16% -307.57% 169.67% 202.37% 0.00% 0.00% -
  Horiz. % 53.11% -1,678.01% 808.39% 299.77% -292.83% 0.00% 100.00%
EY 1.64 -0.05 0.11 0.29 -0.30 0.00 0.87 79.38%
  QoQ % 3,380.00% -145.45% -62.07% 196.67% 0.00% 0.00% -
  Horiz. % 188.51% -5.75% 12.64% 33.33% -34.48% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.31 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% 62.00% 0.00% 100.00%
P/NAPS 3.11 2.86 3.80 2.72 2.70 0.00 3.23 -3.43%
  QoQ % 8.74% -24.74% 39.71% 0.74% 0.00% 0.00% -
  Horiz. % 96.28% 88.54% 117.65% 84.21% 83.59% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/16 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 02/12/19 25/09/19 25/06/19 14/05/19 22/02/19 - 14/11/18 -
Price 2.2700 1.7100 1.9100 2.2000 1.5900 0.0000 1.9900 -
P/RPS 4.87 4.54 18.13 6.50 4.71 0.00 5.97 -17.11%
  QoQ % 7.27% -74.96% 178.92% 38.00% 0.00% 0.00% -
  Horiz. % 81.57% 76.05% 303.69% 108.88% 78.89% 0.00% 100.00%
P/EPS 67.70 -1,835.30 766.22 465.83 -330.89 0.00 114.55 -38.42%
  QoQ % 103.69% -339.53% 64.48% 240.78% 0.00% 0.00% -
  Horiz. % 59.10% -1,602.18% 668.90% 406.66% -288.86% 0.00% 100.00%
EY 1.48 -0.05 0.13 0.21 -0.30 0.00 0.87 63.18%
  QoQ % 3,060.00% -138.46% -38.10% 170.00% 0.00% 0.00% -
  Horiz. % 170.11% -5.75% 14.94% 24.14% -34.48% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.31 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% 62.00% 0.00% 100.00%
P/NAPS 3.44 2.71 3.13 3.67 2.65 0.00 3.21 6.59%
  QoQ % 26.94% -13.42% -14.71% 38.49% 0.00% 0.00% -
  Horiz. % 107.17% 84.42% 97.51% 114.33% 82.55% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers