Highlights

[DAIBOCI] QoQ TTM Result on 2017-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     8.34%    YoY -     5.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 418,809 207,695 399,272 388,647 373,346 365,378 375,575 9.11%
  QoQ % 101.65% -47.98% 2.73% 4.10% 2.18% -2.72% -
  Horiz. % 111.51% 55.30% 106.31% 103.48% 99.41% 97.28% 100.00%
PBT 36,470 21,660 36,849 35,742 31,838 28,537 29,312 19.11%
  QoQ % 68.37% -41.22% 3.10% 12.26% 11.57% -2.64% -
  Horiz. % 124.42% 73.89% 125.71% 121.94% 108.62% 97.36% 100.00%
Tax -8,112 -5,390 -8,459 -8,665 -7,322 -5,790 -5,534 35.81%
  QoQ % -50.50% 36.28% 2.38% -18.34% -26.46% -4.63% -
  Horiz. % 146.58% 97.40% 152.86% 156.58% 132.31% 104.63% 100.00%
NP 28,358 16,270 28,390 27,077 24,516 22,747 23,778 15.14%
  QoQ % 74.30% -42.69% 4.85% 10.45% 7.78% -4.34% -
  Horiz. % 119.26% 68.42% 119.40% 113.87% 103.10% 95.66% 100.00%
NP to SH 26,272 15,119 26,666 25,958 23,959 22,747 23,778 8.31%
  QoQ % 73.77% -43.30% 2.73% 8.34% 5.33% -4.34% -
  Horiz. % 110.49% 63.58% 112.15% 109.17% 100.76% 95.66% 100.00%
Tax Rate 22.24 % 24.88 % 22.96 % 24.24 % 23.00 % 20.29 % 18.88 % 14.01%
  QoQ % -10.61% 8.36% -5.28% 5.39% 13.36% 7.47% -
  Horiz. % 117.80% 131.78% 121.61% 128.39% 121.82% 107.47% 100.00%
Total Cost 390,451 191,425 370,882 361,570 348,830 342,631 351,797 8.70%
  QoQ % 103.97% -48.39% 2.58% 3.65% 1.81% -2.61% -
  Horiz. % 110.99% 54.41% 105.43% 102.78% 99.16% 97.39% 100.00%
Net Worth 203,211 - 203,280 199,662 235,901 196,737 193,613 3.95%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.91% 1.61% -
  Horiz. % 104.96% 0.00% 104.99% 103.12% 121.84% 101.61% 100.00%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,087 8,022 14,744 14,901 14,238 14,056 14,401 -1.75%
  QoQ % 75.59% -45.59% -1.05% 4.65% 1.30% -2.39% -
  Horiz. % 97.82% 55.71% 102.38% 103.47% 98.87% 97.61% 100.00%
Div Payout % 53.62 % 53.07 % 55.29 % 57.41 % 59.43 % 61.80 % 60.57 % -9.29%
  QoQ % 1.04% -4.02% -3.69% -3.40% -3.83% 2.03% -
  Horiz. % 88.53% 87.62% 91.28% 94.78% 98.12% 102.03% 100.00%
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 203,211 - 203,280 199,662 235,901 196,737 193,613 3.95%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.91% 1.61% -
  Horiz. % 104.96% 0.00% 104.99% 103.12% 121.84% 101.61% 100.00%
NOSH 327,760 327,872 327,872 327,315 327,641 327,895 272,695 15.86%
  QoQ % -0.03% 0.00% 0.17% -0.10% -0.08% 20.24% -
  Horiz. % 120.19% 120.23% 120.23% 120.03% 120.15% 120.24% 100.00%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.77 % 7.83 % 7.11 % 6.97 % 6.57 % 6.23 % 6.33 % 5.53%
  QoQ % -13.54% 10.13% 2.01% 6.09% 5.46% -1.58% -
  Horiz. % 106.95% 123.70% 112.32% 110.11% 103.79% 98.42% 100.00%
ROE 12.93 % - % 13.12 % 13.00 % 10.16 % 11.56 % 12.28 % 4.21%
  QoQ % 0.00% 0.00% 0.92% 27.95% -12.11% -5.86% -
  Horiz. % 105.29% 0.00% 106.84% 105.86% 82.74% 94.14% 100.00%
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 127.78 63.35 121.78 118.74 113.95 111.43 137.73 -5.83%
  QoQ % 101.70% -47.98% 2.56% 4.20% 2.26% -19.10% -
  Horiz. % 92.78% 46.00% 88.42% 86.21% 82.73% 80.90% 100.00%
EPS 8.02 4.61 8.13 7.93 7.31 6.94 8.72 -6.48%
  QoQ % 73.97% -43.30% 2.52% 8.48% 5.33% -20.41% -
  Horiz. % 91.97% 52.87% 93.23% 90.94% 83.83% 79.59% 100.00%
DPS 4.30 2.45 4.50 4.55 4.35 4.29 5.29 -15.28%
  QoQ % 75.51% -45.56% -1.10% 4.60% 1.40% -18.90% -
  Horiz. % 81.29% 46.31% 85.07% 86.01% 82.23% 81.10% 100.00%
NAPS 0.6200 - 0.6200 0.6100 0.7200 0.6000 0.7100 -10.28%
  QoQ % 0.00% 0.00% 1.64% -15.28% 20.00% -15.49% -
  Horiz. % 87.32% 0.00% 87.32% 85.92% 101.41% 84.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 127.73 63.34 121.77 118.53 113.86 111.43 114.54 9.12%
  QoQ % 101.66% -47.98% 2.73% 4.10% 2.18% -2.72% -
  Horiz. % 111.52% 55.30% 106.31% 103.48% 99.41% 97.28% 100.00%
EPS 8.01 4.61 8.13 7.92 7.31 6.94 7.25 8.31%
  QoQ % 73.75% -43.30% 2.65% 8.34% 5.33% -4.28% -
  Horiz. % 110.48% 63.59% 112.14% 109.24% 100.83% 95.72% 100.00%
DPS 4.30 2.45 4.50 4.54 4.34 4.29 4.39 -1.64%
  QoQ % 75.51% -45.56% -0.88% 4.61% 1.17% -2.28% -
  Horiz. % 97.95% 55.81% 102.51% 103.42% 98.86% 97.72% 100.00%
NAPS 0.6197 - 0.6199 0.6089 0.7194 0.6000 0.5905 3.94%
  QoQ % 0.00% 0.00% 1.81% -15.36% 19.90% 1.61% -
  Horiz. % 104.94% 0.00% 104.98% 103.12% 121.83% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.1000 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 -
P/RPS 1.64 3.52 1.89 1.93 1.92 2.07 1.79 -6.77%
  QoQ % -53.41% 86.24% -2.07% 0.52% -7.25% 15.64% -
  Horiz. % 91.62% 196.65% 105.59% 107.82% 107.26% 115.64% 100.00%
P/EPS 26.20 48.36 28.28 28.88 29.95 33.30 28.21 -5.74%
  QoQ % -45.82% 71.00% -2.08% -3.57% -10.06% 18.04% -
  Horiz. % 92.87% 171.43% 100.25% 102.38% 106.17% 118.04% 100.00%
EY 3.82 2.07 3.54 3.46 3.34 3.00 3.54 6.28%
  QoQ % 84.54% -41.53% 2.31% 3.59% 11.33% -15.25% -
  Horiz. % 107.91% 58.47% 100.00% 97.74% 94.35% 84.75% 100.00%
DY 2.05 1.10 1.96 1.99 1.98 1.86 2.15 -3.74%
  QoQ % 86.36% -43.88% -1.51% 0.51% 6.45% -13.49% -
  Horiz. % 95.35% 51.16% 91.16% 92.56% 92.09% 86.51% 100.00%
P/NAPS 3.39 0.00 3.71 3.75 3.04 3.85 3.46 -1.62%
  QoQ % 0.00% 0.00% -1.07% 23.36% -21.04% 11.27% -
  Horiz. % 97.98% 0.00% 107.23% 108.38% 87.86% 111.27% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 -
Price 2.0500 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 -
P/RPS 1.60 0.00 1.83 1.95 1.92 1.97 1.85 -10.97%
  QoQ % 0.00% 0.00% -6.15% 1.56% -2.54% 6.49% -
  Horiz. % 86.49% 0.00% 98.92% 105.41% 103.78% 106.49% 100.00%
P/EPS 25.58 0.00 27.42 29.25 29.95 31.71 29.24 -10.15%
  QoQ % 0.00% 0.00% -6.26% -2.34% -5.55% 8.45% -
  Horiz. % 87.48% 0.00% 93.78% 100.03% 102.43% 108.45% 100.00%
EY 3.91 0.00 3.65 3.42 3.34 3.15 3.42 11.31%
  QoQ % 0.00% 0.00% 6.73% 2.40% 6.03% -7.89% -
  Horiz. % 114.33% 0.00% 106.73% 100.00% 97.66% 92.11% 100.00%
DY 2.10 0.00 2.02 1.96 1.98 1.95 2.07 1.16%
  QoQ % 0.00% 0.00% 3.06% -1.01% 1.54% -5.80% -
  Horiz. % 101.45% 0.00% 97.58% 94.69% 95.65% 94.20% 100.00%
P/NAPS 3.31 0.00 3.60 3.80 3.04 3.67 3.59 -6.29%
  QoQ % 0.00% 0.00% -5.26% 25.00% -17.17% 2.23% -
  Horiz. % 92.20% 0.00% 100.28% 105.85% 84.68% 102.23% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers