Highlights

[DAIBOCI] QoQ TTM Result on 2018-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     432.01%    YoY -     3.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 436,836 430,756 215,563 425,965 106,373 418,809 207,695 124.81%
  QoQ % 1.41% 99.83% -49.39% 300.44% -74.60% 101.65% -
  Horiz. % 210.33% 207.40% 103.79% 205.09% 51.22% 201.65% 100.00%
PBT 14,460 20,622 12,680 32,394 6,274 36,470 21,660 -35.61%
  QoQ % -29.88% 62.63% -60.86% 416.32% -82.80% 68.37% -
  Horiz. % 66.76% 95.21% 58.54% 149.56% 28.97% 168.37% 100.00%
Tax -2,540 -3,775 -1,800 -5,941 -1,261 -8,112 -5,390 -55.95%
  QoQ % 32.72% -109.72% 69.70% -371.13% 84.46% -50.50% -
  Horiz. % 47.12% 70.04% 33.40% 110.22% 23.40% 150.50% 100.00%
NP 11,920 16,847 10,880 26,453 5,013 28,358 16,270 -28.75%
  QoQ % -29.25% 54.84% -58.87% 427.69% -82.32% 74.30% -
  Horiz. % 73.26% 103.55% 66.87% 162.59% 30.81% 174.30% 100.00%
NP to SH 10,311 15,241 10,338 24,744 4,651 26,272 15,119 -34.10%
  QoQ % -32.35% 47.43% -58.22% 432.01% -82.30% 73.77% -
  Horiz. % 68.20% 100.81% 68.38% 163.66% 30.76% 173.77% 100.00%
Tax Rate 17.57 % 18.31 % 14.20 % 18.34 % 20.10 % 22.24 % 24.88 % -31.55%
  QoQ % -4.04% 28.94% -22.57% -8.76% -9.62% -10.61% -
  Horiz. % 70.62% 73.59% 57.07% 73.71% 80.79% 89.39% 100.00%
Total Cost 424,916 413,909 204,683 399,512 101,360 390,451 191,425 138.41%
  QoQ % 2.66% 102.22% -48.77% 294.15% -74.04% 103.97% -
  Horiz. % 221.98% 216.23% 106.93% 208.70% 52.95% 203.97% 100.00%
Net Worth 196,408 196,408 - 202,970 199,933 203,211 - -
  QoQ % 0.00% 0.00% 0.00% 1.52% -1.61% 0.00% -
  Horiz. % 96.65% 96.65% 0.00% 99.88% 98.39% 100.00% -
Dividend
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Div 7,532 10,975 5,895 13,593 2,622 14,087 8,022 -6.64%
  QoQ % -31.37% 86.15% -56.63% 418.43% -81.39% 75.59% -
  Horiz. % 93.89% 136.80% 73.49% 169.43% 32.68% 175.59% 100.00%
Div Payout % 73.05 % 72.01 % 57.03 % 54.94 % 56.38 % 53.62 % 53.07 % 41.64%
  QoQ % 1.44% 26.27% 3.80% -2.55% 5.15% 1.04% -
  Horiz. % 137.65% 135.69% 107.46% 103.52% 106.24% 101.04% 100.00%
Equity
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 196,408 196,408 - 202,970 199,933 203,211 - -
  QoQ % 0.00% 0.00% 0.00% 1.52% -1.61% 0.00% -
  Horiz. % 96.65% 96.65% 0.00% 99.88% 98.39% 100.00% -
NOSH 327,348 327,348 327,372 327,372 327,760 327,760 327,872 -0.17%
  QoQ % 0.00% -0.01% 0.00% -0.12% 0.00% -0.03% -
  Horiz. % 99.84% 99.84% 99.85% 99.85% 99.97% 99.97% 100.00%
Ratio Analysis
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin 2.73 % 3.91 % 5.05 % 6.21 % 4.71 % 6.77 % 7.83 % -68.27%
  QoQ % -30.18% -22.57% -18.68% 31.85% -30.43% -13.54% -
  Horiz. % 34.87% 49.94% 64.50% 79.31% 60.15% 86.46% 100.00%
ROE 5.25 % 7.76 % - % 12.19 % 2.33 % 12.93 % - % -
  QoQ % -32.35% 0.00% 0.00% 423.18% -81.98% 0.00% -
  Horiz. % 40.60% 60.02% 0.00% 94.28% 18.02% 100.00% -
Per Share
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 133.45 131.59 65.85 130.12 32.45 127.78 63.35 125.19%
  QoQ % 1.41% 99.83% -49.39% 300.99% -74.60% 101.70% -
  Horiz. % 210.66% 207.72% 103.95% 205.40% 51.22% 201.70% 100.00%
EPS 3.15 4.66 3.16 7.56 1.42 8.02 4.61 -33.96%
  QoQ % -32.40% 47.47% -58.20% 432.39% -82.29% 73.97% -
  Horiz. % 68.33% 101.08% 68.55% 163.99% 30.80% 173.97% 100.00%
DPS 2.30 3.35 1.80 4.15 0.80 4.30 2.45 -6.65%
  QoQ % -31.34% 86.11% -56.63% 418.75% -81.40% 75.51% -
  Horiz. % 93.88% 136.73% 73.47% 169.39% 32.65% 175.51% 100.00%
NAPS 0.6000 0.6000 - 0.6200 0.6100 0.6200 - -
  QoQ % 0.00% 0.00% 0.00% 1.64% -1.61% 0.00% -
  Horiz. % 96.77% 96.77% 0.00% 100.00% 98.39% 100.00% -
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 133.22 131.37 65.74 129.91 32.44 127.73 63.34 124.81%
  QoQ % 1.41% 99.83% -49.40% 300.46% -74.60% 101.66% -
  Horiz. % 210.33% 207.40% 103.79% 205.10% 51.22% 201.66% 100.00%
EPS 3.14 4.65 3.15 7.55 1.42 8.01 4.61 -34.19%
  QoQ % -32.47% 47.62% -58.28% 431.69% -82.27% 73.75% -
  Horiz. % 68.11% 100.87% 68.33% 163.77% 30.80% 173.75% 100.00%
DPS 2.30 3.35 1.80 4.15 0.80 4.30 2.45 -6.65%
  QoQ % -31.34% 86.11% -56.63% 418.75% -81.40% 75.51% -
  Horiz. % 93.88% 136.73% 73.47% 169.39% 32.65% 175.51% 100.00%
NAPS 0.5990 0.5990 - 0.6190 0.6097 0.6197 - -
  QoQ % 0.00% 0.00% 0.00% 1.53% -1.61% 0.00% -
  Horiz. % 96.66% 96.66% 0.00% 99.89% 98.39% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 -
Price 1.6300 1.6200 1.9400 2.0000 2.0400 2.1000 2.2300 -
P/RPS 1.22 1.23 2.95 1.54 6.29 1.64 3.52 -68.48%
  QoQ % -0.81% -58.31% 91.56% -75.52% 283.54% -53.41% -
  Horiz. % 34.66% 34.94% 83.81% 43.75% 178.69% 46.59% 100.00%
P/EPS 51.75 34.79 61.43 26.46 143.76 26.20 48.36 7.66%
  QoQ % 48.75% -43.37% 132.16% -81.59% 448.70% -45.82% -
  Horiz. % 107.01% 71.94% 127.03% 54.71% 297.27% 54.18% 100.00%
EY 1.93 2.87 1.63 3.78 0.70 3.82 2.07 -7.35%
  QoQ % -32.75% 76.07% -56.88% 440.00% -81.68% 84.54% -
  Horiz. % 93.24% 138.65% 78.74% 182.61% 33.82% 184.54% 100.00%
DY 1.41 2.07 0.93 2.07 0.39 2.05 1.10 31.06%
  QoQ % -31.88% 122.58% -55.07% 430.77% -80.98% 86.36% -
  Horiz. % 128.18% 188.18% 84.55% 188.18% 35.45% 186.36% 100.00%
P/NAPS 2.72 2.70 0.00 3.23 3.34 3.39 0.00 -
  QoQ % 0.74% 0.00% 0.00% -3.29% -1.47% 0.00% -
  Horiz. % 80.24% 79.65% 0.00% 95.28% 98.53% 100.00% -
Price Multiplier on Announcement Date
31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 14/05/19 22/02/19 - 14/11/18 - 16/08/18 - -
Price 2.2000 1.5900 0.0000 1.9900 0.0000 2.0500 0.0000 -
P/RPS 1.65 1.21 0.00 1.53 0.00 1.60 0.00 -
  QoQ % 36.36% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.12% 75.62% 0.00% 95.62% 0.00% 100.00% -
P/EPS 69.84 34.15 0.00 26.33 0.00 25.58 0.00 -
  QoQ % 104.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 273.03% 133.50% 0.00% 102.93% 0.00% 100.00% -
EY 1.43 2.93 0.00 3.80 0.00 3.91 0.00 -
  QoQ % -51.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.57% 74.94% 0.00% 97.19% 0.00% 100.00% -
DY 1.05 2.11 0.00 2.09 0.00 2.10 0.00 -
  QoQ % -50.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.48% 0.00% 99.52% 0.00% 100.00% -
P/NAPS 3.67 2.65 0.00 3.21 0.00 3.31 0.00 -
  QoQ % 38.49% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.88% 80.06% 0.00% 96.98% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers