Highlights

[DAIBOCI] QoQ TTM Result on 2018-04-30 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
30-Apr-2018
Profit Trend QoQ -     -43.30%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 425,965 106,373 418,809 207,695 399,272 388,647 373,346 14.09%
  QoQ % 300.44% -74.60% 101.65% -47.98% 2.73% 4.10% -
  Horiz. % 114.09% 28.49% 112.18% 55.63% 106.94% 104.10% 100.00%
PBT 32,394 6,274 36,470 21,660 36,849 35,742 31,838 1.75%
  QoQ % 416.32% -82.80% 68.37% -41.22% 3.10% 12.26% -
  Horiz. % 101.75% 19.71% 114.55% 68.03% 115.74% 112.26% 100.00%
Tax -5,941 -1,261 -8,112 -5,390 -8,459 -8,665 -7,322 -18.86%
  QoQ % -371.13% 84.46% -50.50% 36.28% 2.38% -18.34% -
  Horiz. % 81.14% 17.22% 110.79% 73.61% 115.53% 118.34% 100.00%
NP 26,453 5,013 28,358 16,270 28,390 27,077 24,516 7.90%
  QoQ % 427.69% -82.32% 74.30% -42.69% 4.85% 10.45% -
  Horiz. % 107.90% 20.45% 115.67% 66.36% 115.80% 110.45% 100.00%
NP to SH 24,744 4,651 26,272 15,119 26,666 25,958 23,959 3.28%
  QoQ % 432.01% -82.30% 73.77% -43.30% 2.73% 8.34% -
  Horiz. % 103.28% 19.41% 109.65% 63.10% 111.30% 108.34% 100.00%
Tax Rate 18.34 % 20.10 % 22.24 % 24.88 % 22.96 % 24.24 % 23.00 % -20.26%
  QoQ % -8.76% -9.62% -10.61% 8.36% -5.28% 5.39% -
  Horiz. % 79.74% 87.39% 96.70% 108.17% 99.83% 105.39% 100.00%
Total Cost 399,512 101,360 390,451 191,425 370,882 361,570 348,830 14.53%
  QoQ % 294.15% -74.04% 103.97% -48.39% 2.58% 3.65% -
  Horiz. % 114.53% 29.06% 111.93% 54.88% 106.32% 103.65% 100.00%
Net Worth 202,970 199,933 203,211 - 203,280 199,662 235,901 -13.96%
  QoQ % 1.52% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
Dividend
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Div 13,593 2,622 14,087 8,022 14,744 14,901 14,238 -4.53%
  QoQ % 418.43% -81.39% 75.59% -45.59% -1.05% 4.65% -
  Horiz. % 95.47% 18.41% 98.94% 56.35% 103.55% 104.65% 100.00%
Div Payout % 54.94 % 56.38 % 53.62 % 53.07 % 55.29 % 57.41 % 59.43 % -7.56%
  QoQ % -2.55% 5.15% 1.04% -4.02% -3.69% -3.40% -
  Horiz. % 92.44% 94.87% 90.22% 89.30% 93.03% 96.60% 100.00%
Equity
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 202,970 199,933 203,211 - 203,280 199,662 235,901 -13.96%
  QoQ % 1.52% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
NOSH 327,372 327,760 327,760 327,872 327,872 327,315 327,641 -0.08%
  QoQ % -0.12% 0.00% -0.03% 0.00% 0.17% -0.10% -
  Horiz. % 99.92% 100.04% 100.04% 100.07% 100.07% 99.90% 100.00%
Ratio Analysis
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.21 % 4.71 % 6.77 % 7.83 % 7.11 % 6.97 % 6.57 % -5.48%
  QoQ % 31.85% -30.43% -13.54% 10.13% 2.01% 6.09% -
  Horiz. % 94.52% 71.69% 103.04% 119.18% 108.22% 106.09% 100.00%
ROE 12.19 % 2.33 % 12.93 % - % 13.12 % 13.00 % 10.16 % 19.98%
  QoQ % 423.18% -81.98% 0.00% 0.00% 0.92% 27.95% -
  Horiz. % 119.98% 22.93% 127.26% 0.00% 129.13% 127.95% 100.00%
Per Share
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 130.12 32.45 127.78 63.35 121.78 118.74 113.95 14.19%
  QoQ % 300.99% -74.60% 101.70% -47.98% 2.56% 4.20% -
  Horiz. % 114.19% 28.48% 112.14% 55.59% 106.87% 104.20% 100.00%
EPS 7.56 1.42 8.02 4.61 8.13 7.93 7.31 3.42%
  QoQ % 432.39% -82.29% 73.97% -43.30% 2.52% 8.48% -
  Horiz. % 103.42% 19.43% 109.71% 63.06% 111.22% 108.48% 100.00%
DPS 4.15 0.80 4.30 2.45 4.50 4.55 4.35 -4.60%
  QoQ % 418.75% -81.40% 75.51% -45.56% -1.10% 4.60% -
  Horiz. % 95.40% 18.39% 98.85% 56.32% 103.45% 104.60% 100.00%
NAPS 0.6200 0.6100 0.6200 - 0.6200 0.6100 0.7200 -13.89%
  QoQ % 1.64% -1.61% 0.00% 0.00% 1.64% -15.28% -
  Horiz. % 86.11% 84.72% 86.11% 0.00% 86.11% 84.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 129.91 32.44 127.73 63.34 121.77 118.53 113.86 14.10%
  QoQ % 300.46% -74.60% 101.66% -47.98% 2.73% 4.10% -
  Horiz. % 114.10% 28.49% 112.18% 55.63% 106.95% 104.10% 100.00%
EPS 7.55 1.42 8.01 4.61 8.13 7.92 7.31 3.28%
  QoQ % 431.69% -82.27% 73.75% -43.30% 2.65% 8.34% -
  Horiz. % 103.28% 19.43% 109.58% 63.06% 111.22% 108.34% 100.00%
DPS 4.15 0.80 4.30 2.45 4.50 4.54 4.34 -4.38%
  QoQ % 418.75% -81.40% 75.51% -45.56% -0.88% 4.61% -
  Horiz. % 95.62% 18.43% 99.08% 56.45% 103.69% 104.61% 100.00%
NAPS 0.6190 0.6097 0.6197 - 0.6199 0.6089 0.7194 -13.96%
  QoQ % 1.53% -1.61% 0.00% 0.00% 1.81% -15.36% -
  Horiz. % 86.04% 84.75% 86.14% 0.00% 86.17% 84.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 -
Price 2.0000 2.0400 2.1000 2.2300 2.3000 2.2900 2.1900 -
P/RPS 1.54 6.29 1.64 3.52 1.89 1.93 1.92 -19.79%
  QoQ % -75.52% 283.54% -53.41% 86.24% -2.07% 0.52% -
  Horiz. % 80.21% 327.60% 85.42% 183.33% 98.44% 100.52% 100.00%
P/EPS 26.46 143.76 26.20 48.36 28.28 28.88 29.95 -11.65%
  QoQ % -81.59% 448.70% -45.82% 71.00% -2.08% -3.57% -
  Horiz. % 88.35% 480.00% 87.48% 161.47% 94.42% 96.43% 100.00%
EY 3.78 0.70 3.82 2.07 3.54 3.46 3.34 13.17%
  QoQ % 440.00% -81.68% 84.54% -41.53% 2.31% 3.59% -
  Horiz. % 113.17% 20.96% 114.37% 61.98% 105.99% 103.59% 100.00%
DY 2.07 0.39 2.05 1.10 1.96 1.99 1.98 4.55%
  QoQ % 430.77% -80.98% 86.36% -43.88% -1.51% 0.51% -
  Horiz. % 104.55% 19.70% 103.54% 55.56% 98.99% 100.51% 100.00%
P/NAPS 3.23 3.34 3.39 0.00 3.71 3.75 3.04 6.25%
  QoQ % -3.29% -1.47% 0.00% 0.00% -1.07% 23.36% -
  Horiz. % 106.25% 109.87% 111.51% 0.00% 122.04% 123.36% 100.00%
Price Multiplier on Announcement Date
30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 CAGR
Date 14/11/18 - 16/08/18 - 14/05/18 05/02/18 20/11/17 -
Price 1.9900 0.0000 2.0500 0.0000 2.2300 2.3200 2.1900 -
P/RPS 1.53 0.00 1.60 0.00 1.83 1.95 1.92 -20.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.15% 1.56% -
  Horiz. % 79.69% 0.00% 83.33% 0.00% 95.31% 101.56% 100.00%
P/EPS 26.33 0.00 25.58 0.00 27.42 29.25 29.95 -12.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.26% -2.34% -
  Horiz. % 87.91% 0.00% 85.41% 0.00% 91.55% 97.66% 100.00%
EY 3.80 0.00 3.91 0.00 3.65 3.42 3.34 13.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.73% 2.40% -
  Horiz. % 113.77% 0.00% 117.07% 0.00% 109.28% 102.40% 100.00%
DY 2.09 0.00 2.10 0.00 2.02 1.96 1.98 5.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.06% -1.01% -
  Horiz. % 105.56% 0.00% 106.06% 0.00% 102.02% 98.99% 100.00%
P/NAPS 3.21 0.00 3.31 0.00 3.60 3.80 3.04 5.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.26% 25.00% -
  Horiz. % 105.59% 0.00% 108.88% 0.00% 118.42% 125.00% 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
Partners & Brokers