Highlights

[DAIBOCI] QoQ TTM Result on 2017-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.33%    YoY -     -4.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 207,695 399,272 388,647 373,346 365,378 375,575 371,158 -35.40%
  QoQ % -47.98% 2.73% 4.10% 2.18% -2.72% 1.19% -
  Horiz. % 55.96% 107.57% 104.71% 100.59% 98.44% 101.19% 100.00%
PBT 21,660 36,849 35,742 31,838 28,537 29,312 29,950 -21.64%
  QoQ % -41.22% 3.10% 12.26% 11.57% -2.64% -2.13% -
  Horiz. % 72.32% 123.04% 119.34% 106.30% 95.28% 97.87% 100.00%
Tax -5,390 -8,459 -8,665 -7,322 -5,790 -5,534 -5,432 -0.58%
  QoQ % 36.28% 2.38% -18.34% -26.46% -4.63% -1.88% -
  Horiz. % 99.23% 155.73% 159.52% 134.79% 106.59% 101.88% 100.00%
NP 16,270 28,390 27,077 24,516 22,747 23,778 24,518 -26.55%
  QoQ % -42.69% 4.85% 10.45% 7.78% -4.34% -3.02% -
  Horiz. % 66.36% 115.79% 110.44% 99.99% 92.78% 96.98% 100.00%
NP to SH 15,119 26,666 25,958 23,959 22,747 23,778 24,518 -30.50%
  QoQ % -43.30% 2.73% 8.34% 5.33% -4.34% -3.02% -
  Horiz. % 61.66% 108.76% 105.87% 97.72% 92.78% 96.98% 100.00%
Tax Rate 24.88 % 22.96 % 24.24 % 23.00 % 20.29 % 18.88 % 18.14 % 26.84%
  QoQ % 8.36% -5.28% 5.39% 13.36% 7.47% 4.08% -
  Horiz. % 137.16% 126.57% 133.63% 126.79% 111.85% 104.08% 100.00%
Total Cost 191,425 370,882 361,570 348,830 342,631 351,797 346,640 -36.04%
  QoQ % -48.39% 2.58% 3.65% 1.81% -2.61% 1.49% -
  Horiz. % 55.22% 106.99% 104.31% 100.63% 98.84% 101.49% 100.00%
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
Dividend
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,022 14,744 14,901 14,238 14,056 14,401 14,766 -36.82%
  QoQ % -45.59% -1.05% 4.65% 1.30% -2.39% -2.47% -
  Horiz. % 54.33% 99.85% 100.91% 96.43% 95.19% 97.53% 100.00%
Div Payout % 53.07 % 55.29 % 57.41 % 59.43 % 61.80 % 60.57 % 60.23 % -9.09%
  QoQ % -4.02% -3.69% -3.40% -3.83% 2.03% 0.56% -
  Horiz. % 88.11% 91.80% 95.32% 98.67% 102.61% 100.56% 100.00%
Equity
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 -
  QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% -
  Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
NOSH 327,872 327,872 327,315 327,641 327,895 272,695 272,158 15.05%
  QoQ % 0.00% 0.17% -0.10% -0.08% 20.24% 0.20% -
  Horiz. % 120.47% 120.47% 120.27% 120.39% 120.48% 100.20% 100.00%
Ratio Analysis
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.83 % 7.11 % 6.97 % 6.57 % 6.23 % 6.33 % 6.61 % 13.60%
  QoQ % 10.13% 2.01% 6.09% 5.46% -1.58% -4.24% -
  Horiz. % 118.46% 107.56% 105.45% 99.39% 94.25% 95.76% 100.00%
ROE - % 13.12 % 13.00 % 10.16 % 11.56 % 12.28 % 12.87 % -
  QoQ % 0.00% 0.92% 27.95% -12.11% -5.86% -4.58% -
  Horiz. % 0.00% 101.94% 101.01% 78.94% 89.82% 95.42% 100.00%
Per Share
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.35 121.78 118.74 113.95 111.43 137.73 136.38 -43.84%
  QoQ % -47.98% 2.56% 4.20% 2.26% -19.10% 0.99% -
  Horiz. % 46.45% 89.29% 87.07% 83.55% 81.71% 100.99% 100.00%
EPS 4.61 8.13 7.93 7.31 6.94 8.72 9.01 -39.61%
  QoQ % -43.30% 2.52% 8.48% 5.33% -20.41% -3.22% -
  Horiz. % 51.17% 90.23% 88.01% 81.13% 77.03% 96.78% 100.00%
DPS 2.45 4.50 4.55 4.35 4.29 5.29 5.42 -44.98%
  QoQ % -45.56% -1.10% 4.60% 1.40% -18.90% -2.40% -
  Horiz. % 45.20% 83.03% 83.95% 80.26% 79.15% 97.60% 100.00%
NAPS - 0.6200 0.6100 0.7200 0.6000 0.7100 0.7000 -
  QoQ % 0.00% 1.64% -15.28% 20.00% -15.49% 1.43% -
  Horiz. % 0.00% 88.57% 87.14% 102.86% 85.71% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.34 121.77 118.53 113.86 111.43 114.54 113.19 -35.40%
  QoQ % -47.98% 2.73% 4.10% 2.18% -2.72% 1.19% -
  Horiz. % 55.96% 107.58% 104.72% 100.59% 98.45% 101.19% 100.00%
EPS 4.61 8.13 7.92 7.31 6.94 7.25 7.48 -30.53%
  QoQ % -43.30% 2.65% 8.34% 5.33% -4.28% -3.07% -
  Horiz. % 61.63% 108.69% 105.88% 97.73% 92.78% 96.93% 100.00%
DPS 2.45 4.50 4.54 4.34 4.29 4.39 4.50 -36.72%
  QoQ % -45.56% -0.88% 4.61% 1.17% -2.28% -2.44% -
  Horiz. % 54.44% 100.00% 100.89% 96.44% 95.33% 97.56% 100.00%
NAPS - 0.6199 0.6089 0.7194 0.6000 0.5905 0.5810 -
  QoQ % 0.00% 1.81% -15.36% 19.90% 1.61% 1.64% -
  Horiz. % 0.00% 106.70% 104.80% 123.82% 103.27% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 2.2300 -
P/RPS 3.52 1.89 1.93 1.92 2.07 1.79 1.64 77.68%
  QoQ % 86.24% -2.07% 0.52% -7.25% 15.64% 9.15% -
  Horiz. % 214.63% 115.24% 117.68% 117.07% 126.22% 109.15% 100.00%
P/EPS 48.36 28.28 28.88 29.95 33.30 28.21 24.75 65.55%
  QoQ % 71.00% -2.08% -3.57% -10.06% 18.04% 13.98% -
  Horiz. % 195.39% 114.26% 116.69% 121.01% 134.55% 113.98% 100.00%
EY 2.07 3.54 3.46 3.34 3.00 3.54 4.04 -39.54%
  QoQ % -41.53% 2.31% 3.59% 11.33% -15.25% -12.38% -
  Horiz. % 51.24% 87.62% 85.64% 82.67% 74.26% 87.62% 100.00%
DY 1.10 1.96 1.99 1.98 1.86 2.15 2.43 -44.93%
  QoQ % -43.88% -1.51% 0.51% 6.45% -13.49% -11.52% -
  Horiz. % 45.27% 80.66% 81.89% 81.48% 76.54% 88.48% 100.00%
P/NAPS 0.00 3.71 3.75 3.04 3.85 3.46 3.19 -
  QoQ % 0.00% -1.07% 23.36% -21.04% 11.27% 8.46% -
  Horiz. % 0.00% 116.30% 117.55% 95.30% 120.69% 108.46% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 -
Price 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 2.3500 -
P/RPS 0.00 1.83 1.95 1.92 1.97 1.85 1.72 -
  QoQ % 0.00% -6.15% 1.56% -2.54% 6.49% 7.56% -
  Horiz. % 0.00% 106.40% 113.37% 111.63% 114.53% 107.56% 100.00%
P/EPS 0.00 27.42 29.25 29.95 31.71 29.24 26.09 -
  QoQ % 0.00% -6.26% -2.34% -5.55% 8.45% 12.07% -
  Horiz. % 0.00% 105.10% 112.11% 114.79% 121.54% 112.07% 100.00%
EY 0.00 3.65 3.42 3.34 3.15 3.42 3.83 -
  QoQ % 0.00% 6.73% 2.40% 6.03% -7.89% -10.70% -
  Horiz. % 0.00% 95.30% 89.30% 87.21% 82.25% 89.30% 100.00%
DY 0.00 2.02 1.96 1.98 1.95 2.07 2.31 -
  QoQ % 0.00% 3.06% -1.01% 1.54% -5.80% -10.39% -
  Horiz. % 0.00% 87.45% 84.85% 85.71% 84.42% 89.61% 100.00%
P/NAPS 0.00 3.60 3.80 3.04 3.67 3.59 3.36 -
  QoQ % 0.00% -5.26% 25.00% -17.17% 2.23% 6.85% -
  Horiz. % 0.00% 107.14% 113.10% 90.48% 109.23% 106.85% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers