Highlights

[DAIBOCI] QoQ TTM Result on 2018-03-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Mar-2018
Profit Trend QoQ -     2.73%    YoY -     12.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 106,373 418,809 207,695 399,272 388,647 373,346 365,378 -67.93%
  QoQ % -74.60% 101.65% -47.98% 2.73% 4.10% 2.18% -
  Horiz. % 29.11% 114.62% 56.84% 109.28% 106.37% 102.18% 100.00%
PBT 6,274 36,470 21,660 36,849 35,742 31,838 28,537 -75.25%
  QoQ % -82.80% 68.37% -41.22% 3.10% 12.26% 11.57% -
  Horiz. % 21.99% 127.80% 75.90% 129.13% 125.25% 111.57% 100.00%
Tax -1,261 -8,112 -5,390 -8,459 -8,665 -7,322 -5,790 -75.46%
  QoQ % 84.46% -50.50% 36.28% 2.38% -18.34% -26.46% -
  Horiz. % 21.78% 140.10% 93.09% 146.10% 149.65% 126.46% 100.00%
NP 5,013 28,358 16,270 28,390 27,077 24,516 22,747 -75.19%
  QoQ % -82.32% 74.30% -42.69% 4.85% 10.45% 7.78% -
  Horiz. % 22.04% 124.67% 71.53% 124.81% 119.04% 107.78% 100.00%
NP to SH 4,651 26,272 15,119 26,666 25,958 23,959 22,747 -76.85%
  QoQ % -82.30% 73.77% -43.30% 2.73% 8.34% 5.33% -
  Horiz. % 20.45% 115.50% 66.47% 117.23% 114.12% 105.33% 100.00%
Tax Rate 20.10 % 22.24 % 24.88 % 22.96 % 24.24 % 23.00 % 20.29 % -0.86%
  QoQ % -9.62% -10.61% 8.36% -5.28% 5.39% 13.36% -
  Horiz. % 99.06% 109.61% 122.62% 113.16% 119.47% 113.36% 100.00%
Total Cost 101,360 390,451 191,425 370,882 361,570 348,830 342,631 -67.46%
  QoQ % -74.04% 103.97% -48.39% 2.58% 3.65% 1.81% -
  Horiz. % 29.58% 113.96% 55.87% 108.25% 105.53% 101.81% 100.00%
Net Worth 199,933 203,211 - 203,280 199,662 235,901 196,737 1.50%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.91% -
  Horiz. % 101.62% 103.29% 0.00% 103.33% 101.49% 119.91% 100.00%
Dividend
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,622 14,087 8,022 14,744 14,901 14,238 14,056 -78.73%
  QoQ % -81.39% 75.59% -45.59% -1.05% 4.65% 1.30% -
  Horiz. % 18.65% 100.22% 57.08% 104.89% 106.01% 101.30% 100.00%
Div Payout % 56.38 % 53.62 % 53.07 % 55.29 % 57.41 % 59.43 % 61.80 % -8.11%
  QoQ % 5.15% 1.04% -4.02% -3.69% -3.40% -3.83% -
  Horiz. % 91.23% 86.76% 85.87% 89.47% 92.90% 96.17% 100.00%
Equity
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 199,933 203,211 - 203,280 199,662 235,901 196,737 1.50%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.91% -
  Horiz. % 101.62% 103.29% 0.00% 103.33% 101.49% 119.91% 100.00%
NOSH 327,760 327,760 327,872 327,872 327,315 327,641 327,895 -0.04%
  QoQ % 0.00% -0.03% 0.00% 0.17% -0.10% -0.08% -
  Horiz. % 99.96% 99.96% 99.99% 99.99% 99.82% 99.92% 100.00%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.71 % 6.77 % 7.83 % 7.11 % 6.97 % 6.57 % 6.23 % -22.72%
  QoQ % -30.43% -13.54% 10.13% 2.01% 6.09% 5.46% -
  Horiz. % 75.60% 108.67% 125.68% 114.13% 111.88% 105.46% 100.00%
ROE 2.33 % 12.93 % - % 13.12 % 13.00 % 10.16 % 11.56 % -77.15%
  QoQ % -81.98% 0.00% 0.00% 0.92% 27.95% -12.11% -
  Horiz. % 20.16% 111.85% 0.00% 113.49% 112.46% 87.89% 100.00%
Per Share
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.45 127.78 63.35 121.78 118.74 113.95 111.43 -67.93%
  QoQ % -74.60% 101.70% -47.98% 2.56% 4.20% 2.26% -
  Horiz. % 29.12% 114.67% 56.85% 109.29% 106.56% 102.26% 100.00%
EPS 1.42 8.02 4.61 8.13 7.93 7.31 6.94 -76.83%
  QoQ % -82.29% 73.97% -43.30% 2.52% 8.48% 5.33% -
  Horiz. % 20.46% 115.56% 66.43% 117.15% 114.27% 105.33% 100.00%
DPS 0.80 4.30 2.45 4.50 4.55 4.35 4.29 -78.73%
  QoQ % -81.40% 75.51% -45.56% -1.10% 4.60% 1.40% -
  Horiz. % 18.65% 100.23% 57.11% 104.90% 106.06% 101.40% 100.00%
NAPS 0.6100 0.6200 - 0.6200 0.6100 0.7200 0.6000 1.54%
  QoQ % -1.61% 0.00% 0.00% 1.64% -15.28% 20.00% -
  Horiz. % 101.67% 103.33% 0.00% 103.33% 101.67% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.44 127.73 63.34 121.77 118.53 113.86 111.43 -67.93%
  QoQ % -74.60% 101.66% -47.98% 2.73% 4.10% 2.18% -
  Horiz. % 29.11% 114.63% 56.84% 109.28% 106.37% 102.18% 100.00%
EPS 1.42 8.01 4.61 8.13 7.92 7.31 6.94 -76.83%
  QoQ % -82.27% 73.75% -43.30% 2.65% 8.34% 5.33% -
  Horiz. % 20.46% 115.42% 66.43% 117.15% 114.12% 105.33% 100.00%
DPS 0.80 4.30 2.45 4.50 4.54 4.34 4.29 -78.73%
  QoQ % -81.40% 75.51% -45.56% -0.88% 4.61% 1.17% -
  Horiz. % 18.65% 100.23% 57.11% 104.90% 105.83% 101.17% 100.00%
NAPS 0.6097 0.6197 - 0.6199 0.6089 0.7194 0.6000 1.49%
  QoQ % -1.61% 0.00% 0.00% 1.81% -15.36% 19.90% -
  Horiz. % 101.62% 103.28% 0.00% 103.32% 101.48% 119.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.0400 2.1000 2.2300 2.3000 2.2900 2.1900 2.3100 -
P/RPS 6.29 1.64 3.52 1.89 1.93 1.92 2.07 178.54%
  QoQ % 283.54% -53.41% 86.24% -2.07% 0.52% -7.25% -
  Horiz. % 303.86% 79.23% 170.05% 91.30% 93.24% 92.75% 100.00%
P/EPS 143.76 26.20 48.36 28.28 28.88 29.95 33.30 285.01%
  QoQ % 448.70% -45.82% 71.00% -2.08% -3.57% -10.06% -
  Horiz. % 431.71% 78.68% 145.23% 84.92% 86.73% 89.94% 100.00%
EY 0.70 3.82 2.07 3.54 3.46 3.34 3.00 -73.85%
  QoQ % -81.68% 84.54% -41.53% 2.31% 3.59% 11.33% -
  Horiz. % 23.33% 127.33% 69.00% 118.00% 115.33% 111.33% 100.00%
DY 0.39 2.05 1.10 1.96 1.99 1.98 1.86 -76.30%
  QoQ % -80.98% 86.36% -43.88% -1.51% 0.51% 6.45% -
  Horiz. % 20.97% 110.22% 59.14% 105.38% 106.99% 106.45% 100.00%
P/NAPS 3.34 3.39 0.00 3.71 3.75 3.04 3.85 -12.28%
  QoQ % -1.47% 0.00% 0.00% -1.07% 23.36% -21.04% -
  Horiz. % 86.75% 88.05% 0.00% 96.36% 97.40% 78.96% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date - 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 -
Price 0.0000 2.0500 0.0000 2.2300 2.3200 2.1900 2.2000 -
P/RPS 0.00 1.60 0.00 1.83 1.95 1.92 1.97 -
  QoQ % 0.00% 0.00% 0.00% -6.15% 1.56% -2.54% -
  Horiz. % 0.00% 81.22% 0.00% 92.89% 98.98% 97.46% 100.00%
P/EPS 0.00 25.58 0.00 27.42 29.25 29.95 31.71 -
  QoQ % 0.00% 0.00% 0.00% -6.26% -2.34% -5.55% -
  Horiz. % 0.00% 80.67% 0.00% 86.47% 92.24% 94.45% 100.00%
EY 0.00 3.91 0.00 3.65 3.42 3.34 3.15 -
  QoQ % 0.00% 0.00% 0.00% 6.73% 2.40% 6.03% -
  Horiz. % 0.00% 124.13% 0.00% 115.87% 108.57% 106.03% 100.00%
DY 0.00 2.10 0.00 2.02 1.96 1.98 1.95 -
  QoQ % 0.00% 0.00% 0.00% 3.06% -1.01% 1.54% -
  Horiz. % 0.00% 107.69% 0.00% 103.59% 100.51% 101.54% 100.00%
P/NAPS 0.00 3.31 0.00 3.60 3.80 3.04 3.67 -
  QoQ % 0.00% 0.00% 0.00% -5.26% 25.00% -17.17% -
  Horiz. % 0.00% 90.19% 0.00% 98.09% 103.54% 82.83% 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