Highlights

[DAIBOCI] YoY Quarter Result on 2018-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 14-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     - %    YoY -     -21.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 151,976 34,484 109,190 102,034 94,066 86,010 83,090 11.41%
  YoY % 340.71% -68.42% 7.01% 8.47% 9.37% 3.51% -
  Horiz. % 182.91% 41.50% 131.41% 122.80% 113.21% 103.51% 100.00%
PBT 15,199 1,058 6,406 10,482 7,181 9,136 6,674 15.87%
  YoY % 1,336.58% -83.48% -38.89% 45.97% -21.40% 36.89% -
  Horiz. % 227.73% 15.85% 95.98% 157.06% 107.60% 136.89% 100.00%
Tax -3,851 -112 -539 -2,710 -1,178 -2,379 -1,658 16.28%
  YoY % -3,338.39% 79.22% 80.11% -130.05% 50.48% -43.49% -
  Horiz. % 232.27% 6.76% 32.51% 163.45% 71.05% 143.49% 100.00%
NP 11,348 946 5,867 7,772 6,003 6,757 5,016 15.74%
  YoY % 1,099.58% -83.88% -24.51% 29.47% -11.16% 34.71% -
  Horiz. % 226.24% 18.86% 116.97% 154.94% 119.68% 134.71% 100.00%
NP to SH 10,837 816 5,687 7,215 6,003 6,757 5,016 14.79%
  YoY % 1,228.06% -85.65% -21.18% 20.19% -11.16% 34.71% -
  Horiz. % 216.05% 16.27% 113.38% 143.84% 119.68% 134.71% 100.00%
Tax Rate 25.34 % 10.59 % 8.41 % 25.85 % 16.40 % 26.04 % 24.84 % 0.36%
  YoY % 139.28% 25.92% -67.47% 57.62% -37.02% 4.83% -
  Horiz. % 102.01% 42.63% 33.86% 104.07% 66.02% 104.83% 100.00%
Total Cost 140,628 33,538 103,323 94,262 88,063 79,253 78,074 11.11%
  YoY % 319.31% -67.54% 9.61% 7.04% 11.12% 1.51% -
  Horiz. % 180.12% 42.96% 132.34% 120.73% 112.79% 101.51% 100.00%
Net Worth 245,511 199,682 202,970 235,901 184,707 176,861 165,686 7.29%
  YoY % 22.95% -1.62% -13.96% 27.72% 4.44% 6.74% -
  Horiz. % 148.18% 120.52% 122.50% 142.38% 111.48% 106.74% 100.00%
Dividend
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,546 - 3,273 3,767 3,585 3,968 2,837 16.15%
  YoY % 0.00% 0.00% -13.11% 5.09% -9.64% 39.86% -
  Horiz. % 230.76% 0.00% 115.39% 132.81% 126.38% 139.86% 100.00%
Div Payout % 60.41 % - % 57.56 % 52.22 % 59.73 % 58.72 % 56.56 % 1.19%
  YoY % 0.00% 0.00% 10.23% -12.57% 1.72% 3.82% -
  Horiz. % 106.81% 0.00% 101.77% 92.33% 105.60% 103.82% 100.00%
Equity
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 245,511 199,682 202,970 235,901 184,707 176,861 165,686 7.29%
  YoY % 22.95% -1.62% -13.96% 27.72% 4.44% 6.74% -
  Horiz. % 148.18% 120.52% 122.50% 142.38% 111.48% 106.74% 100.00%
NOSH 327,348 327,348 327,372 327,641 271,628 113,372 113,484 20.88%
  YoY % 0.00% -0.01% -0.08% 20.62% 139.59% -0.10% -
  Horiz. % 288.45% 288.45% 288.47% 288.71% 239.35% 99.90% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.47 % 2.74 % 5.37 % 7.62 % 6.38 % 7.86 % 6.04 % 3.88%
  YoY % 172.63% -48.98% -29.53% 19.44% -18.83% 30.13% -
  Horiz. % 123.68% 45.36% 88.91% 126.16% 105.63% 130.13% 100.00%
ROE 4.41 % 0.41 % 2.80 % 3.06 % 3.25 % 3.82 % 3.03 % 6.95%
  YoY % 975.61% -85.36% -8.50% -5.85% -14.92% 26.07% -
  Horiz. % 145.54% 13.53% 92.41% 100.99% 107.26% 126.07% 100.00%
Per Share
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.43 10.53 33.35 31.14 34.63 75.86 73.22 -7.83%
  YoY % 340.93% -68.43% 7.10% -10.08% -54.35% 3.61% -
  Horiz. % 63.41% 14.38% 45.55% 42.53% 47.30% 103.61% 100.00%
EPS 3.31 0.25 1.73 2.20 2.21 5.96 4.42 -5.05%
  YoY % 1,224.00% -85.55% -21.36% -0.45% -62.92% 34.84% -
  Horiz. % 74.89% 5.66% 39.14% 49.77% 50.00% 134.84% 100.00%
DPS 2.00 0.00 1.00 1.15 1.32 3.50 2.50 -3.92%
  YoY % 0.00% 0.00% -13.04% -12.88% -62.29% 40.00% -
  Horiz. % 80.00% 0.00% 40.00% 46.00% 52.80% 140.00% 100.00%
NAPS 0.7500 0.6100 0.6200 0.7200 0.6800 1.5600 1.4600 -11.24%
  YoY % 22.95% -1.61% -13.89% 5.88% -56.41% 6.85% -
  Horiz. % 51.37% 41.78% 42.47% 49.32% 46.58% 106.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.35 10.52 33.30 31.12 28.69 26.23 25.34 11.42%
  YoY % 340.59% -68.41% 7.01% 8.47% 9.38% 3.51% -
  Horiz. % 182.91% 41.52% 131.41% 122.81% 113.22% 103.51% 100.00%
EPS 3.30 0.25 1.73 2.20 1.83 2.06 1.53 14.75%
  YoY % 1,220.00% -85.55% -21.36% 20.22% -11.17% 34.64% -
  Horiz. % 215.69% 16.34% 113.07% 143.79% 119.61% 134.64% 100.00%
DPS 2.00 0.00 1.00 1.15 1.09 1.21 0.87 16.07%
  YoY % 0.00% 0.00% -13.04% 5.50% -9.92% 39.08% -
  Horiz. % 229.89% 0.00% 114.94% 132.18% 125.29% 139.08% 100.00%
NAPS 0.7487 0.6089 0.6190 0.7194 0.5633 0.5393 0.5053 7.29%
  YoY % 22.96% -1.63% -13.96% 27.71% 4.45% 6.73% -
  Horiz. % 148.17% 120.50% 122.50% 142.37% 111.48% 106.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.0800 2.3200 2.0000 2.1900 2.2200 4.4000 4.3000 -
P/RPS 4.48 22.02 6.00 7.03 6.41 5.80 5.87 -4.72%
  YoY % -79.65% 267.00% -14.65% 9.67% 10.52% -1.19% -
  Horiz. % 76.32% 375.13% 102.21% 119.76% 109.20% 98.81% 100.00%
P/EPS 62.83 930.70 115.13 99.45 100.45 73.83 97.29 -7.53%
  YoY % -93.25% 708.39% 15.77% -1.00% 36.06% -24.11% -
  Horiz. % 64.58% 956.62% 118.34% 102.22% 103.25% 75.89% 100.00%
EY 1.59 0.11 0.87 1.01 1.00 1.35 1.03 8.08%
  YoY % 1,345.45% -87.36% -13.86% 1.00% -25.93% 31.07% -
  Horiz. % 154.37% 10.68% 84.47% 98.06% 97.09% 131.07% 100.00%
DY 0.96 0.00 0.50 0.53 0.59 0.80 0.58 9.44%
  YoY % 0.00% 0.00% -5.66% -10.17% -26.25% 37.93% -
  Horiz. % 165.52% 0.00% 86.21% 91.38% 101.72% 137.93% 100.00%
P/NAPS 2.77 3.80 3.23 3.04 3.26 2.82 2.95 -1.12%
  YoY % -27.11% 17.65% 6.25% -6.75% 15.60% -4.41% -
  Horiz. % 93.90% 128.81% 109.49% 103.05% 110.51% 95.59% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 -
Price 2.4500 1.9100 1.9900 2.1900 2.2800 5.2400 4.2500 -
P/RPS 5.28 18.13 5.97 7.03 6.58 6.91 5.80 -1.67%
  YoY % -70.88% 203.69% -15.08% 6.84% -4.78% 19.14% -
  Horiz. % 91.03% 312.59% 102.93% 121.21% 113.45% 119.14% 100.00%
P/EPS 74.01 766.22 114.55 99.45 103.17 87.92 96.15 -4.58%
  YoY % -90.34% 568.90% 15.18% -3.61% 17.35% -8.56% -
  Horiz. % 76.97% 796.90% 119.14% 103.43% 107.30% 91.44% 100.00%
EY 1.35 0.13 0.87 1.01 0.97 1.14 1.04 4.78%
  YoY % 938.46% -85.06% -13.86% 4.12% -14.91% 9.62% -
  Horiz. % 129.81% 12.50% 83.65% 97.12% 93.27% 109.62% 100.00%
DY 0.82 0.00 0.50 0.53 0.58 0.67 0.59 6.07%
  YoY % 0.00% 0.00% -5.66% -8.62% -13.43% 13.56% -
  Horiz. % 138.98% 0.00% 84.75% 89.83% 98.31% 113.56% 100.00%
P/NAPS 3.27 3.13 3.21 3.04 3.35 3.36 2.91 2.11%
  YoY % 4.47% -2.49% 5.59% -9.25% -0.30% 15.46% -
  Horiz. % 112.37% 107.56% 110.31% 104.47% 115.12% 115.46% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS