Highlights

[DAIBOCI] QoQ TTM Result on 2018-07-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
31-Jul-2018
Profit Trend QoQ -     -82.30%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Revenue 430,756 215,563 425,965 106,373 418,809 207,695 399,272 10.60%
  QoQ % 99.83% -49.39% 300.44% -74.60% 101.65% -47.98% -
  Horiz. % 107.89% 53.99% 106.69% 26.64% 104.89% 52.02% 100.00%
PBT 20,622 12,680 32,394 6,274 36,470 21,660 36,849 -53.72%
  QoQ % 62.63% -60.86% 416.32% -82.80% 68.37% -41.22% -
  Horiz. % 55.96% 34.41% 87.91% 17.03% 98.97% 58.78% 100.00%
Tax -3,775 -1,800 -5,941 -1,261 -8,112 -5,390 -8,459 -65.73%
  QoQ % -109.72% 69.70% -371.13% 84.46% -50.50% 36.28% -
  Horiz. % 44.63% 21.28% 70.23% 14.91% 95.90% 63.72% 100.00%
NP 16,847 10,880 26,453 5,013 28,358 16,270 28,390 -49.98%
  QoQ % 54.84% -58.87% 427.69% -82.32% 74.30% -42.69% -
  Horiz. % 59.34% 38.32% 93.18% 17.66% 99.89% 57.31% 100.00%
NP to SH 15,241 10,338 24,744 4,651 26,272 15,119 26,666 -52.41%
  QoQ % 47.43% -58.22% 432.01% -82.30% 73.77% -43.30% -
  Horiz. % 57.16% 38.77% 92.79% 17.44% 98.52% 56.70% 100.00%
Tax Rate 18.31 % 14.20 % 18.34 % 20.10 % 22.24 % 24.88 % 22.96 % -25.95%
  QoQ % 28.94% -22.57% -8.76% -9.62% -10.61% 8.36% -
  Horiz. % 79.75% 61.85% 79.88% 87.54% 96.86% 108.36% 100.00%
Total Cost 413,909 204,683 399,512 101,360 390,451 191,425 370,882 15.68%
  QoQ % 102.22% -48.77% 294.15% -74.04% 103.97% -48.39% -
  Horiz. % 111.60% 55.19% 107.72% 27.33% 105.28% 51.61% 100.00%
Net Worth 196,408 - 202,970 199,933 203,211 - 203,280 -4.46%
  QoQ % 0.00% 0.00% 1.52% -1.61% 0.00% 0.00% -
  Horiz. % 96.62% 0.00% 99.85% 98.35% 99.97% 0.00% 100.00%
Dividend
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Div 10,975 5,895 13,593 2,622 14,087 8,022 14,744 -32.42%
  QoQ % 86.15% -56.63% 418.43% -81.39% 75.59% -45.59% -
  Horiz. % 74.44% 39.99% 92.19% 17.78% 95.55% 54.41% 100.00%
Div Payout % 72.01 % 57.03 % 54.94 % 56.38 % 53.62 % 53.07 % 55.29 % 42.00%
  QoQ % 26.27% 3.80% -2.55% 5.15% 1.04% -4.02% -
  Horiz. % 130.24% 103.15% 99.37% 101.97% 96.98% 95.98% 100.00%
Equity
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Net Worth 196,408 - 202,970 199,933 203,211 - 203,280 -4.46%
  QoQ % 0.00% 0.00% 1.52% -1.61% 0.00% 0.00% -
  Horiz. % 96.62% 0.00% 99.85% 98.35% 99.97% 0.00% 100.00%
NOSH 327,348 327,372 327,372 327,760 327,760 327,872 327,872 -0.21%
  QoQ % -0.01% 0.00% -0.12% 0.00% -0.03% 0.00% -
  Horiz. % 99.84% 99.85% 99.85% 99.97% 99.97% 100.00% 100.00%
Ratio Analysis
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
NP Margin 3.91 % 5.05 % 6.21 % 4.71 % 6.77 % 7.83 % 7.11 % -54.78%
  QoQ % -22.57% -18.68% 31.85% -30.43% -13.54% 10.13% -
  Horiz. % 54.99% 71.03% 87.34% 66.24% 95.22% 110.13% 100.00%
ROE 7.76 % - % 12.19 % 2.33 % 12.93 % - % 13.12 % -50.19%
  QoQ % 0.00% 0.00% 423.18% -81.98% 0.00% 0.00% -
  Horiz. % 59.15% 0.00% 92.91% 17.76% 98.55% 0.00% 100.00%
Per Share
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 131.59 65.85 130.12 32.45 127.78 63.35 121.78 10.83%
  QoQ % 99.83% -49.39% 300.99% -74.60% 101.70% -47.98% -
  Horiz. % 108.06% 54.07% 106.85% 26.65% 104.93% 52.02% 100.00%
EPS 4.66 3.16 7.56 1.42 8.02 4.61 8.13 -52.23%
  QoQ % 47.47% -58.20% 432.39% -82.29% 73.97% -43.30% -
  Horiz. % 57.32% 38.87% 92.99% 17.47% 98.65% 56.70% 100.00%
DPS 3.35 1.80 4.15 0.80 4.30 2.45 4.50 -32.41%
  QoQ % 86.11% -56.63% 418.75% -81.40% 75.51% -45.56% -
  Horiz. % 74.44% 40.00% 92.22% 17.78% 95.56% 54.44% 100.00%
NAPS 0.6000 - 0.6200 0.6100 0.6200 - 0.6200 -4.26%
  QoQ % 0.00% 0.00% 1.64% -1.61% 0.00% 0.00% -
  Horiz. % 96.77% 0.00% 100.00% 98.39% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 131.37 65.74 129.91 32.44 127.73 63.34 121.77 10.60%
  QoQ % 99.83% -49.40% 300.46% -74.60% 101.66% -47.98% -
  Horiz. % 107.88% 53.99% 106.68% 26.64% 104.89% 52.02% 100.00%
EPS 4.65 3.15 7.55 1.42 8.01 4.61 8.13 -52.36%
  QoQ % 47.62% -58.28% 431.69% -82.27% 73.75% -43.30% -
  Horiz. % 57.20% 38.75% 92.87% 17.47% 98.52% 56.70% 100.00%
DPS 3.35 1.80 4.15 0.80 4.30 2.45 4.50 -32.41%
  QoQ % 86.11% -56.63% 418.75% -81.40% 75.51% -45.56% -
  Horiz. % 74.44% 40.00% 92.22% 17.78% 95.56% 54.44% 100.00%
NAPS 0.5990 - 0.6190 0.6097 0.6197 - 0.6199 -4.45%
  QoQ % 0.00% 0.00% 1.53% -1.61% 0.00% 0.00% -
  Horiz. % 96.63% 0.00% 99.85% 98.35% 99.97% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 -
Price 1.6200 1.9400 2.0000 2.0400 2.1000 2.2300 2.3000 -
P/RPS 1.23 2.95 1.54 6.29 1.64 3.52 1.89 -43.46%
  QoQ % -58.31% 91.56% -75.52% 283.54% -53.41% 86.24% -
  Horiz. % 65.08% 156.08% 81.48% 332.80% 86.77% 186.24% 100.00%
P/EPS 34.79 61.43 26.46 143.76 26.20 48.36 28.28 31.65%
  QoQ % -43.37% 132.16% -81.59% 448.70% -45.82% 71.00% -
  Horiz. % 123.02% 217.22% 93.56% 508.35% 92.64% 171.00% 100.00%
EY 2.87 1.63 3.78 0.70 3.82 2.07 3.54 -24.31%
  QoQ % 76.07% -56.88% 440.00% -81.68% 84.54% -41.53% -
  Horiz. % 81.07% 46.05% 106.78% 19.77% 107.91% 58.47% 100.00%
DY 2.07 0.93 2.07 0.39 2.05 1.10 1.96 7.52%
  QoQ % 122.58% -55.07% 430.77% -80.98% 86.36% -43.88% -
  Horiz. % 105.61% 47.45% 105.61% 19.90% 104.59% 56.12% 100.00%
P/NAPS 2.70 0.00 3.23 3.34 3.39 0.00 3.71 -34.41%
  QoQ % 0.00% 0.00% -3.29% -1.47% 0.00% 0.00% -
  Horiz. % 72.78% 0.00% 87.06% 90.03% 91.37% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 22/02/19 - 14/11/18 - 16/08/18 - 14/05/18 -
Price 1.5900 0.0000 1.9900 0.0000 2.0500 0.0000 2.2300 -
P/RPS 1.21 0.00 1.53 0.00 1.60 0.00 1.83 -42.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.12% 0.00% 83.61% 0.00% 87.43% 0.00% 100.00%
P/EPS 34.15 0.00 26.33 0.00 25.58 0.00 27.42 33.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.54% 0.00% 96.02% 0.00% 93.29% 0.00% 100.00%
EY 2.93 0.00 3.80 0.00 3.91 0.00 3.65 -25.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.27% 0.00% 104.11% 0.00% 107.12% 0.00% 100.00%
DY 2.11 0.00 2.09 0.00 2.10 0.00 2.02 5.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.46% 0.00% 103.47% 0.00% 103.96% 0.00% 100.00%
P/NAPS 2.65 0.00 3.21 0.00 3.31 0.00 3.60 -33.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.61% 0.00% 89.17% 0.00% 91.94% 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.
 


 

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