Highlights

[DAIBOCI] QoQ TTM Result on 2019-07-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     -92.53%    YoY -     -89.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Revenue 586,778 469,286 421,144 379,032 364,947 436,836 219,642 119.96%
  QoQ % 25.04% 11.43% 11.11% 3.86% -16.46% 98.89% -
  Horiz. % 267.15% 213.66% 191.74% 172.57% 166.16% 198.89% 100.00%
PBT 50,998 36,857 19,212 3,657 9,244 14,460 5,806 471.50%
  QoQ % 38.37% 91.84% 425.35% -60.44% -36.07% 149.05% -
  Horiz. % 878.37% 634.81% 330.90% 62.99% 159.21% 249.05% 100.00%
Tax -12,666 -8,927 -4,491 -1,354 -1,391 -2,540 -1,053 635.43%
  QoQ % -41.88% -98.78% -231.68% 2.66% 45.24% -141.22% -
  Horiz. % 1,202.85% 847.77% 426.50% 128.58% 132.10% 241.22% 100.00%
NP 38,332 27,930 14,721 2,303 7,853 11,920 4,753 433.66%
  QoQ % 37.24% 89.73% 539.21% -70.67% -34.12% 150.79% -
  Horiz. % 806.48% 587.63% 309.72% 48.45% 165.22% 250.79% 100.00%
NP to SH 36,140 26,119 13,033 484 6,476 10,311 4,114 471.55%
  QoQ % 38.37% 100.41% 2,592.77% -92.53% -37.19% 150.63% -
  Horiz. % 878.46% 634.88% 316.80% 11.76% 157.41% 250.63% 100.00%
Tax Rate 24.84 % 24.22 % 23.38 % 37.02 % 15.05 % 17.57 % 18.14 % 28.68%
  QoQ % 2.56% 3.59% -36.84% 145.98% -14.34% -3.14% -
  Horiz. % 136.93% 133.52% 128.89% 204.08% 82.97% 96.86% 100.00%
Total Cost 548,446 441,356 406,423 376,729 357,094 424,916 214,889 112.05%
  QoQ % 24.26% 8.60% 7.88% 5.50% -15.96% 97.74% -
  Horiz. % 255.22% 205.39% 189.13% 175.31% 166.18% 197.74% 100.00%
Net Worth 245,511 232,417 216,049 206,229 199,682 196,408 - -
  QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% -
  Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Div 6,546 0 0 1,636 4,910 7,532 4,910 25.95%
  QoQ % 0.00% 0.00% 0.00% -66.67% -34.81% 53.40% -
  Horiz. % 133.33% 0.00% 0.00% 33.33% 100.00% 153.40% 100.00%
Div Payout % 18.12 % - % - % 338.17 % 75.83 % 73.05 % 119.36 % -77.96%
  QoQ % 0.00% 0.00% 0.00% 345.96% 3.81% -38.80% -
  Horiz. % 15.18% 0.00% 0.00% 283.32% 63.53% 61.20% 100.00%
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Net Worth 245,511 232,417 216,049 206,229 199,682 196,408 - -
  QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% -
  Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
NOSH 327,348 327,348 327,348 327,348 327,348 327,348 327,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
NP Margin 6.53 % 5.95 % 3.50 % 0.61 % 2.15 % 2.73 % 2.16 % 142.90%
  QoQ % 9.75% 70.00% 473.77% -71.63% -21.25% 26.39% -
  Horiz. % 302.31% 275.46% 162.04% 28.24% 99.54% 126.39% 100.00%
ROE 14.72 % 11.24 % 6.03 % 0.23 % 3.24 % 5.25 % - % -
  QoQ % 30.96% 86.40% 2,521.74% -92.90% -38.29% 0.00% -
  Horiz. % 280.38% 214.10% 114.86% 4.38% 61.71% 100.00% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 179.25 143.36 128.65 115.79 111.49 133.45 67.10 119.95%
  QoQ % 25.03% 11.43% 11.11% 3.86% -16.46% 98.88% -
  Horiz. % 267.14% 213.65% 191.73% 172.56% 166.15% 198.88% 100.00%
EPS 11.04 7.98 3.98 0.15 1.98 3.15 1.26 470.36%
  QoQ % 38.35% 100.50% 2,553.33% -92.42% -37.14% 150.00% -
  Horiz. % 876.19% 633.33% 315.87% 11.90% 157.14% 250.00% 100.00%
DPS 2.00 0.00 0.00 0.50 1.50 2.30 1.50 25.96%
  QoQ % 0.00% 0.00% 0.00% -66.67% -34.78% 53.33% -
  Horiz. % 133.33% 0.00% 0.00% 33.33% 100.00% 153.33% 100.00%
NAPS 0.7500 0.7100 0.6600 0.6300 0.6100 0.6000 - -
  QoQ % 5.63% 7.58% 4.76% 3.28% 1.67% 0.00% -
  Horiz. % 125.00% 118.33% 110.00% 105.00% 101.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 327,899
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
RPS 178.95 143.12 128.44 115.59 111.30 133.22 66.98 119.97%
  QoQ % 25.03% 11.43% 11.12% 3.85% -16.45% 98.90% -
  Horiz. % 267.17% 213.68% 191.76% 172.57% 166.17% 198.90% 100.00%
EPS 11.02 7.97 3.97 0.15 1.97 3.14 1.25 473.18%
  QoQ % 38.27% 100.76% 2,546.67% -92.39% -37.26% 151.20% -
  Horiz. % 881.60% 637.60% 317.60% 12.00% 157.60% 251.20% 100.00%
DPS 2.00 0.00 0.00 0.50 1.50 2.30 1.50 25.96%
  QoQ % 0.00% 0.00% 0.00% -66.67% -34.78% 53.33% -
  Horiz. % 133.33% 0.00% 0.00% 33.33% 100.00% 153.33% 100.00%
NAPS 0.7487 0.7088 0.6589 0.6289 0.6090 0.5990 - -
  QoQ % 5.63% 7.57% 4.77% 3.27% 1.67% 0.00% -
  Horiz. % 124.99% 118.33% 110.00% 104.99% 101.67% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 -
Price 2.0800 2.2300 2.0500 1.8000 2.3200 1.6300 1.6400 -
P/RPS 1.16 1.56 1.59 1.55 2.08 1.22 2.44 -44.93%
  QoQ % -25.64% -1.89% 2.58% -25.48% 70.49% -50.00% -
  Horiz. % 47.54% 63.93% 65.16% 63.52% 85.25% 50.00% 100.00%
P/EPS 18.84 27.95 51.49 1,217.41 117.27 51.75 130.49 -78.83%
  QoQ % -32.59% -45.72% -95.77% 938.13% 126.61% -60.34% -
  Horiz. % 14.44% 21.42% 39.46% 932.95% 89.87% 39.66% 100.00%
EY 5.31 3.58 1.94 0.08 0.85 1.93 0.77 370.68%
  QoQ % 48.32% 84.54% 2,325.00% -90.59% -55.96% 150.65% -
  Horiz. % 689.61% 464.94% 251.95% 10.39% 110.39% 250.65% 100.00%
DY 0.96 0.00 0.00 0.28 0.65 1.41 0.91 4.38%
  QoQ % 0.00% 0.00% 0.00% -56.92% -53.90% 54.95% -
  Horiz. % 105.49% 0.00% 0.00% 30.77% 71.43% 154.95% 100.00%
P/NAPS 2.77 3.14 3.11 2.86 3.80 2.72 0.00 -
  QoQ % -11.78% 0.96% 8.74% -24.74% 39.71% 0.00% -
  Horiz. % 101.84% 115.44% 114.34% 105.15% 139.71% 100.00% -
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 CAGR
Date 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 - -
Price 2.4500 2.2500 2.2700 1.7100 1.9100 2.2000 0.0000 -
P/RPS 1.37 1.57 1.76 1.48 1.71 1.65 0.00 -
  QoQ % -12.74% -10.80% 18.92% -13.45% 3.64% 0.00% -
  Horiz. % 83.03% 95.15% 106.67% 89.70% 103.64% 100.00% -
P/EPS 22.19 28.20 57.02 1,156.54 96.55 69.84 0.00 -
  QoQ % -21.31% -50.54% -95.07% 1,097.87% 38.24% 0.00% -
  Horiz. % 31.77% 40.38% 81.64% 1,655.99% 138.24% 100.00% -
EY 4.51 3.55 1.75 0.09 1.04 1.43 0.00 -
  QoQ % 27.04% 102.86% 1,844.44% -91.35% -27.27% 0.00% -
  Horiz. % 315.38% 248.25% 122.38% 6.29% 72.73% 100.00% -
DY 0.82 0.00 0.00 0.29 0.79 1.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% -63.29% -24.76% 0.00% -
  Horiz. % 78.10% 0.00% 0.00% 27.62% 75.24% 100.00% -
P/NAPS 3.27 3.17 3.44 2.71 3.13 3.67 0.00 -
  QoQ % 3.15% -7.85% 26.94% -13.42% -14.71% 0.00% -
  Horiz. % 89.10% 86.38% 93.73% 73.84% 85.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS