Highlights

[DAIBOCI] QoQ TTM Result on 2017-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 04-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -3.02%    YoY -     -12.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 388,647 373,346 365,378 375,575 371,158 363,911 355,855 6.04%
  QoQ % 4.10% 2.18% -2.72% 1.19% 1.99% 2.26% -
  Horiz. % 109.21% 104.92% 102.68% 105.54% 104.30% 102.26% 100.00%
PBT 35,742 31,838 28,537 29,312 29,950 31,582 33,537 4.32%
  QoQ % 12.26% 11.57% -2.64% -2.13% -5.17% -5.83% -
  Horiz. % 106.57% 94.93% 85.09% 87.40% 89.30% 94.17% 100.00%
Tax -8,665 -7,322 -5,790 -5,534 -5,432 -6,407 -7,608 9.03%
  QoQ % -18.34% -26.46% -4.63% -1.88% 15.22% 15.79% -
  Horiz. % 113.89% 96.24% 76.10% 72.74% 71.40% 84.21% 100.00%
NP 27,077 24,516 22,747 23,778 24,518 25,175 25,929 2.92%
  QoQ % 10.45% 7.78% -4.34% -3.02% -2.61% -2.91% -
  Horiz. % 104.43% 94.55% 87.73% 91.70% 94.56% 97.09% 100.00%
NP to SH 25,958 23,959 22,747 23,778 24,518 25,175 25,929 0.07%
  QoQ % 8.34% 5.33% -4.34% -3.02% -2.61% -2.91% -
  Horiz. % 100.11% 92.40% 87.73% 91.70% 94.56% 97.09% 100.00%
Tax Rate 24.24 % 23.00 % 20.29 % 18.88 % 18.14 % 20.29 % 22.69 % 4.49%
  QoQ % 5.39% 13.36% 7.47% 4.08% -10.60% -10.58% -
  Horiz. % 106.83% 101.37% 89.42% 83.21% 79.95% 89.42% 100.00%
Total Cost 361,570 348,830 342,631 351,797 346,640 338,736 329,926 6.28%
  QoQ % 3.65% 1.81% -2.61% 1.49% 2.33% 2.67% -
  Horiz. % 109.59% 105.73% 103.85% 106.63% 105.07% 102.67% 100.00%
Net Worth 199,662 235,901 196,737 193,613 190,510 184,707 185,277 5.10%
  QoQ % -15.36% 19.91% 1.61% 1.63% 3.14% -0.31% -
  Horiz. % 107.76% 127.32% 106.19% 104.50% 102.82% 99.69% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,901 14,238 14,056 14,401 14,766 14,727 15,110 -0.92%
  QoQ % 4.65% 1.30% -2.39% -2.47% 0.26% -2.53% -
  Horiz. % 98.62% 94.23% 93.02% 95.31% 97.73% 97.47% 100.00%
Div Payout % 57.41 % 59.43 % 61.80 % 60.57 % 60.23 % 58.50 % 58.28 % -0.99%
  QoQ % -3.40% -3.83% 2.03% 0.56% 2.96% 0.38% -
  Horiz. % 98.51% 101.97% 106.04% 103.93% 103.35% 100.38% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 199,662 235,901 196,737 193,613 190,510 184,707 185,277 5.10%
  QoQ % -15.36% 19.91% 1.61% 1.63% 3.14% -0.31% -
  Horiz. % 107.76% 127.32% 106.19% 104.50% 102.82% 99.69% 100.00%
NOSH 327,315 327,641 327,895 272,695 272,158 271,628 272,466 12.97%
  QoQ % -0.10% -0.08% 20.24% 0.20% 0.19% -0.31% -
  Horiz. % 120.13% 120.25% 120.34% 100.08% 99.89% 99.69% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.97 % 6.57 % 6.23 % 6.33 % 6.61 % 6.92 % 7.29 % -2.94%
  QoQ % 6.09% 5.46% -1.58% -4.24% -4.48% -5.08% -
  Horiz. % 95.61% 90.12% 85.46% 86.83% 90.67% 94.92% 100.00%
ROE 13.00 % 10.16 % 11.56 % 12.28 % 12.87 % 13.63 % 13.99 % -4.76%
  QoQ % 27.95% -12.11% -5.86% -4.58% -5.58% -2.57% -
  Horiz. % 92.92% 72.62% 82.63% 87.78% 91.99% 97.43% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 118.74 113.95 111.43 137.73 136.38 133.97 130.61 -6.14%
  QoQ % 4.20% 2.26% -19.10% 0.99% 1.80% 2.57% -
  Horiz. % 90.91% 87.24% 85.32% 105.45% 104.42% 102.57% 100.00%
EPS 7.93 7.31 6.94 8.72 9.01 9.27 9.52 -11.44%
  QoQ % 8.48% 5.33% -20.41% -3.22% -2.80% -2.63% -
  Horiz. % 83.30% 76.79% 72.90% 91.60% 94.64% 97.37% 100.00%
DPS 4.55 4.35 4.29 5.29 5.42 5.40 5.55 -12.37%
  QoQ % 4.60% 1.40% -18.90% -2.40% 0.37% -2.70% -
  Horiz. % 81.98% 78.38% 77.30% 95.32% 97.66% 97.30% 100.00%
NAPS 0.6100 0.7200 0.6000 0.7100 0.7000 0.6800 0.6800 -6.97%
  QoQ % -15.28% 20.00% -15.49% 1.43% 2.94% 0.00% -
  Horiz. % 89.71% 105.88% 88.24% 104.41% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 118.53 113.86 111.43 114.54 113.19 110.98 108.53 6.04%
  QoQ % 4.10% 2.18% -2.72% 1.19% 1.99% 2.26% -
  Horiz. % 109.21% 104.91% 102.67% 105.54% 104.29% 102.26% 100.00%
EPS 7.92 7.31 6.94 7.25 7.48 7.68 7.91 0.08%
  QoQ % 8.34% 5.33% -4.28% -3.07% -2.60% -2.91% -
  Horiz. % 100.13% 92.41% 87.74% 91.66% 94.56% 97.09% 100.00%
DPS 4.54 4.34 4.29 4.39 4.50 4.49 4.61 -1.01%
  QoQ % 4.61% 1.17% -2.28% -2.44% 0.22% -2.60% -
  Horiz. % 98.48% 94.14% 93.06% 95.23% 97.61% 97.40% 100.00%
NAPS 0.6089 0.7194 0.6000 0.5905 0.5810 0.5633 0.5650 5.10%
  QoQ % -15.36% 19.90% 1.61% 1.64% 3.14% -0.30% -
  Horiz. % 107.77% 127.33% 106.19% 104.51% 102.83% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2900 2.1900 2.3100 2.4600 2.2300 2.2200 2.1100 -
P/RPS 1.93 1.92 2.07 1.79 1.64 1.66 1.62 12.35%
  QoQ % 0.52% -7.25% 15.64% 9.15% -1.20% 2.47% -
  Horiz. % 119.14% 118.52% 127.78% 110.49% 101.23% 102.47% 100.00%
P/EPS 28.88 29.95 33.30 28.21 24.75 23.95 22.17 19.22%
  QoQ % -3.57% -10.06% 18.04% 13.98% 3.34% 8.03% -
  Horiz. % 130.27% 135.09% 150.20% 127.24% 111.64% 108.03% 100.00%
EY 3.46 3.34 3.00 3.54 4.04 4.17 4.51 -16.16%
  QoQ % 3.59% 11.33% -15.25% -12.38% -3.12% -7.54% -
  Horiz. % 76.72% 74.06% 66.52% 78.49% 89.58% 92.46% 100.00%
DY 1.99 1.98 1.86 2.15 2.43 2.43 2.63 -16.92%
  QoQ % 0.51% 6.45% -13.49% -11.52% 0.00% -7.60% -
  Horiz. % 75.67% 75.29% 70.72% 81.75% 92.40% 92.40% 100.00%
P/NAPS 3.75 3.04 3.85 3.46 3.19 3.26 3.10 13.49%
  QoQ % 23.36% -21.04% 11.27% 8.46% -2.15% 5.16% -
  Horiz. % 120.97% 98.06% 124.19% 111.61% 102.90% 105.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 -
Price 2.3200 2.1900 2.2000 2.5500 2.3500 2.2800 2.0700 -
P/RPS 1.95 1.92 1.97 1.85 1.72 1.70 1.58 15.01%
  QoQ % 1.56% -2.54% 6.49% 7.56% 1.18% 7.59% -
  Horiz. % 123.42% 121.52% 124.68% 117.09% 108.86% 107.59% 100.00%
P/EPS 29.25 29.95 31.71 29.24 26.09 24.60 21.75 21.77%
  QoQ % -2.34% -5.55% 8.45% 12.07% 6.06% 13.10% -
  Horiz. % 134.48% 137.70% 145.79% 134.44% 119.95% 113.10% 100.00%
EY 3.42 3.34 3.15 3.42 3.83 4.06 4.60 -17.89%
  QoQ % 2.40% 6.03% -7.89% -10.70% -5.67% -11.74% -
  Horiz. % 74.35% 72.61% 68.48% 74.35% 83.26% 88.26% 100.00%
DY 1.96 1.98 1.95 2.07 2.31 2.37 2.68 -18.78%
  QoQ % -1.01% 1.54% -5.80% -10.39% -2.53% -11.57% -
  Horiz. % 73.13% 73.88% 72.76% 77.24% 86.19% 88.43% 100.00%
P/NAPS 3.80 3.04 3.67 3.59 3.36 3.35 3.04 15.99%
  QoQ % 25.00% -17.17% 2.23% 6.85% 0.30% 10.20% -
  Horiz. % 125.00% 100.00% 120.72% 118.09% 110.53% 110.20% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers