Highlights

[DAIBOCI] QoQ TTM Result on 2019-03-31 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
31-Mar-2019
Profit Trend QoQ -     -32.35%    YoY -     -61.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 421,144 379,032 364,947 436,836 430,756 215,563 425,965 -1.04%
  QoQ % 11.11% 3.86% -16.46% 1.41% 99.83% -49.39% -
  Horiz. % 98.87% 88.98% 85.68% 102.55% 101.12% 50.61% 100.00%
PBT 19,212 3,657 9,244 14,460 20,622 12,680 32,394 -38.22%
  QoQ % 425.35% -60.44% -36.07% -29.88% 62.63% -60.86% -
  Horiz. % 59.31% 11.29% 28.54% 44.64% 63.66% 39.14% 100.00%
Tax -4,491 -1,354 -1,391 -2,540 -3,775 -1,800 -5,941 -22.73%
  QoQ % -231.68% 2.66% 45.24% 32.72% -109.72% 69.70% -
  Horiz. % 75.59% 22.79% 23.41% 42.75% 63.54% 30.30% 100.00%
NP 14,721 2,303 7,853 11,920 16,847 10,880 26,453 -41.74%
  QoQ % 539.21% -70.67% -34.12% -29.25% 54.84% -58.87% -
  Horiz. % 55.65% 8.71% 29.69% 45.06% 63.69% 41.13% 100.00%
NP to SH 13,033 484 6,476 10,311 15,241 10,338 24,744 -44.62%
  QoQ % 2,592.77% -92.53% -37.19% -32.35% 47.43% -58.22% -
  Horiz. % 52.67% 1.96% 26.17% 41.67% 61.59% 41.78% 100.00%
Tax Rate 23.38 % 37.02 % 15.05 % 17.57 % 18.31 % 14.20 % 18.34 % 25.08%
  QoQ % -36.84% 145.98% -14.34% -4.04% 28.94% -22.57% -
  Horiz. % 127.48% 201.85% 82.06% 95.80% 99.84% 77.43% 100.00%
Total Cost 406,423 376,729 357,094 424,916 413,909 204,683 399,512 1.59%
  QoQ % 7.88% 5.50% -15.96% 2.66% 102.22% -48.77% -
  Horiz. % 101.73% 94.30% 89.38% 106.36% 103.60% 51.23% 100.00%
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Div 0 1,636 4,910 7,532 10,975 5,895 13,593 -
  QoQ % 0.00% -66.67% -34.81% -31.37% 86.15% -56.63% -
  Horiz. % 0.00% 12.04% 36.12% 55.41% 80.74% 43.37% 100.00%
Div Payout % - % 338.17 % 75.83 % 73.05 % 72.01 % 57.03 % 54.94 % -
  QoQ % 0.00% 345.96% 3.81% 1.44% 26.27% 3.80% -
  Horiz. % 0.00% 615.53% 138.02% 132.96% 131.07% 103.80% 100.00%
Equity
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 216,049 206,229 199,682 196,408 196,408 - 202,970 5.92%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.44% 101.61% 98.38% 96.77% 96.77% 0.00% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,348 327,372 327,372 -0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 3.50 % 0.61 % 2.15 % 2.73 % 3.91 % 5.05 % 6.21 % -41.05%
  QoQ % 473.77% -71.63% -21.25% -30.18% -22.57% -18.68% -
  Horiz. % 56.36% 9.82% 34.62% 43.96% 62.96% 81.32% 100.00%
ROE 6.03 % 0.23 % 3.24 % 5.25 % 7.76 % - % 12.19 % -47.73%
  QoQ % 2,521.74% -92.90% -38.29% -32.35% 0.00% 0.00% -
  Horiz. % 49.47% 1.89% 26.58% 43.07% 63.66% 0.00% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 128.65 115.79 111.49 133.45 131.59 65.85 130.12 -1.04%
  QoQ % 11.11% 3.86% -16.46% 1.41% 99.83% -49.39% -
  Horiz. % 98.87% 88.99% 85.68% 102.56% 101.13% 50.61% 100.00%
EPS 3.98 0.15 1.98 3.15 4.66 3.16 7.56 -44.64%
  QoQ % 2,553.33% -92.42% -37.14% -32.40% 47.47% -58.20% -
  Horiz. % 52.65% 1.98% 26.19% 41.67% 61.64% 41.80% 100.00%
DPS 0.00 0.50 1.50 2.30 3.35 1.80 4.15 -
  QoQ % 0.00% -66.67% -34.78% -31.34% 86.11% -56.63% -
  Horiz. % 0.00% 12.05% 36.14% 55.42% 80.72% 43.37% 100.00%
NAPS 0.6600 0.6300 0.6100 0.6000 0.6000 - 0.6200 5.93%
  QoQ % 4.76% 3.28% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.61% 98.39% 96.77% 96.77% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 128.44 115.59 111.30 133.22 131.37 65.74 129.91 -1.04%
  QoQ % 11.12% 3.85% -16.45% 1.41% 99.83% -49.40% -
  Horiz. % 98.87% 88.98% 85.67% 102.55% 101.12% 50.60% 100.00%
EPS 3.97 0.15 1.98 3.14 4.65 3.15 7.55 -44.70%
  QoQ % 2,546.67% -92.42% -36.94% -32.47% 47.62% -58.28% -
  Horiz. % 52.58% 1.99% 26.23% 41.59% 61.59% 41.72% 100.00%
DPS 0.00 0.50 1.50 2.30 3.35 1.80 4.15 -
  QoQ % 0.00% -66.67% -34.78% -31.34% 86.11% -56.63% -
  Horiz. % 0.00% 12.05% 36.14% 55.42% 80.72% 43.37% 100.00%
NAPS 0.6589 0.6289 0.6090 0.5990 0.5990 - 0.6190 5.93%
  QoQ % 4.77% 3.27% 1.67% 0.00% 0.00% 0.00% -
  Horiz. % 106.45% 101.60% 98.38% 96.77% 96.77% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 31/10/19 31/07/19 30/04/19 29/03/19 31/12/18 31/10/18 28/09/18 -
Price 2.0500 1.8000 2.3200 1.6300 1.6200 1.9400 2.0000 -
P/RPS 1.59 1.55 2.08 1.22 1.23 2.95 1.54 2.99%
  QoQ % 2.58% -25.48% 70.49% -0.81% -58.31% 91.56% -
  Horiz. % 103.25% 100.65% 135.06% 79.22% 79.87% 191.56% 100.00%
P/EPS 51.49 1,217.41 117.27 51.75 34.79 61.43 26.46 84.71%
  QoQ % -95.77% 938.13% 126.61% 48.75% -43.37% 132.16% -
  Horiz. % 194.60% 4,600.95% 443.20% 195.58% 131.48% 232.16% 100.00%
EY 1.94 0.08 0.85 1.93 2.87 1.63 3.78 -45.93%
  QoQ % 2,325.00% -90.59% -55.96% -32.75% 76.07% -56.88% -
  Horiz. % 51.32% 2.12% 22.49% 51.06% 75.93% 43.12% 100.00%
DY 0.00 0.28 0.65 1.41 2.07 0.93 2.07 -
  QoQ % 0.00% -56.92% -53.90% -31.88% 122.58% -55.07% -
  Horiz. % 0.00% 13.53% 31.40% 68.12% 100.00% 44.93% 100.00%
P/NAPS 3.11 2.86 3.80 2.72 2.70 0.00 3.23 -3.43%
  QoQ % 8.74% -24.74% 39.71% 0.74% 0.00% 0.00% -
  Horiz. % 96.28% 88.54% 117.65% 84.21% 83.59% 0.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/03/19 31/12/18 31/10/18 30/09/18 CAGR
Date 02/12/19 25/09/19 25/06/19 14/05/19 22/02/19 - 14/11/18 -
Price 2.2700 1.7100 1.9100 2.2000 1.5900 0.0000 1.9900 -
P/RPS 1.76 1.48 1.71 1.65 1.21 0.00 1.53 13.78%
  QoQ % 18.92% -13.45% 3.64% 36.36% 0.00% 0.00% -
  Horiz. % 115.03% 96.73% 111.76% 107.84% 79.08% 0.00% 100.00%
P/EPS 57.02 1,156.54 96.55 69.84 34.15 0.00 26.33 103.85%
  QoQ % -95.07% 1,097.87% 38.24% 104.51% 0.00% 0.00% -
  Horiz. % 216.56% 4,392.48% 366.69% 265.25% 129.70% 0.00% 100.00%
EY 1.75 0.09 1.04 1.43 2.93 0.00 3.80 -51.07%
  QoQ % 1,844.44% -91.35% -27.27% -51.19% 0.00% 0.00% -
  Horiz. % 46.05% 2.37% 27.37% 37.63% 77.11% 0.00% 100.00%
DY 0.00 0.29 0.79 1.05 2.11 0.00 2.09 -
  QoQ % 0.00% -63.29% -24.76% -50.24% 0.00% 0.00% -
  Horiz. % 0.00% 13.88% 37.80% 50.24% 100.96% 0.00% 100.00%
P/NAPS 3.44 2.71 3.13 3.67 2.65 0.00 3.21 6.59%
  QoQ % 26.94% -13.42% -14.71% 38.49% 0.00% 0.00% -
  Horiz. % 107.17% 84.42% 97.51% 114.33% 82.55% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers