Highlights

[DAIBOCI] YoY TTM Result on 2018-04-30 [#0]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
30-Apr-2018
Profit Trend QoQ -     -43.30%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
Revenue 364,947 436,836 399,272 207,695  -   -   -  75.71%
  YoY % -16.46% 9.41% 92.24% - - - -
  Horiz. % 175.71% 210.33% 192.24% 100.00% - - -
PBT 9,244 14,460 36,849 21,660  -   -   -  -57.32%
  YoY % -36.07% -60.76% 70.12% - - - -
  Horiz. % 42.68% 66.76% 170.12% 100.00% - - -
Tax -1,391 -2,540 -8,459 -5,390  -   -   -  -74.19%
  YoY % 45.24% 69.97% -56.94% - - - -
  Horiz. % 25.81% 47.12% 156.94% 100.00% - - -
NP 7,853 11,920 28,390 16,270  -   -   -  -51.73%
  YoY % -34.12% -58.01% 74.49% - - - -
  Horiz. % 48.27% 73.26% 174.49% 100.00% - - -
NP to SH 6,476 10,311 26,666 15,119  -   -   -  -57.17%
  YoY % -37.19% -61.33% 76.37% - - - -
  Horiz. % 42.83% 68.20% 176.37% 100.00% - - -
Tax Rate 15.05 % 17.57 % 22.96 % 24.88 %  -  %  -  %  -  % -39.51%
  YoY % -14.34% -23.48% -7.72% - - - -
  Horiz. % 60.49% 70.62% 92.28% 100.00% - - -
Total Cost 357,094 424,916 370,882 191,425  -   -   -  86.55%
  YoY % -15.96% 14.57% 93.75% - - - -
  Horiz. % 186.55% 221.98% 193.75% 100.00% - - -
Net Worth 199,682 196,408 203,280 -  -   -   -  -
  YoY % 1.67% -3.38% 0.00% - - - -
  Horiz. % 98.23% 96.62% 100.00% - - - -
Dividend
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
Div 4,910 7,532 14,744 8,022  -   -   -  -38.79%
  YoY % -34.81% -48.91% 83.78% - - - -
  Horiz. % 61.21% 93.89% 183.78% 100.00% - - -
Div Payout % 75.83 % 73.05 % 55.29 % 53.07 %  -  %  -  %  -  % 42.89%
  YoY % 3.81% 32.12% 4.18% - - - -
  Horiz. % 142.89% 137.65% 104.18% 100.00% - - -
Equity
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
Net Worth 199,682 196,408 203,280 -  -   -   -  -
  YoY % 1.67% -3.38% 0.00% - - - -
  Horiz. % 98.23% 96.62% 100.00% - - - -
NOSH 327,348 327,348 327,872 327,872  -   -   -  -0.16%
  YoY % 0.00% -0.16% 0.00% - - - -
  Horiz. % 99.84% 99.84% 100.00% 100.00% - - -
Ratio Analysis
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
NP Margin 2.15 % 2.73 % 7.11 % 7.83 %  -  %  -  %  -  % -72.54%
  YoY % -21.25% -61.60% -9.20% - - - -
  Horiz. % 27.46% 34.87% 90.80% 100.00% - - -
ROE 3.24 % 5.25 % 13.12 % - %  -  %  -  %  -  % -
  YoY % -38.29% -59.98% 0.00% - - - -
  Horiz. % 24.70% 40.02% 100.00% - - - -
Per Share
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
RPS 111.49 133.45 121.78 63.35  -   -   -  75.99%
  YoY % -16.46% 9.58% 92.23% - - - -
  Horiz. % 175.99% 210.66% 192.23% 100.00% - - -
EPS 1.98 3.15 8.13 4.61  -   -   -  -57.05%
  YoY % -37.14% -61.25% 76.36% - - - -
  Horiz. % 42.95% 68.33% 176.36% 100.00% - - -
DPS 1.50 2.30 4.50 2.45  -   -   -  -38.78%
  YoY % -34.78% -48.89% 83.67% - - - -
  Horiz. % 61.22% 93.88% 183.67% 100.00% - - -
NAPS 0.6100 0.6000 0.6200 -  -   -   -  -
  YoY % 1.67% -3.23% 0.00% - - - -
  Horiz. % 98.39% 96.77% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
RPS 111.30 133.22 121.77 63.34  -   -   -  75.72%
  YoY % -16.45% 9.40% 92.25% - - - -
  Horiz. % 175.72% 210.33% 192.25% 100.00% - - -
EPS 1.98 3.14 8.13 4.61  -   -   -  -57.05%
  YoY % -36.94% -61.38% 76.36% - - - -
  Horiz. % 42.95% 68.11% 176.36% 100.00% - - -
DPS 1.50 2.30 4.50 2.45  -   -   -  -38.78%
  YoY % -34.78% -48.89% 83.67% - - - -
  Horiz. % 61.22% 93.88% 183.67% 100.00% - - -
NAPS 0.6090 0.5990 0.6199 -  -   -   -  -
  YoY % 1.67% -3.37% 0.00% - - - -
  Horiz. % 98.24% 96.63% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
Date 30/04/19 29/03/19 30/03/18 30/04/18  -   -   -  -
Price 2.3200 1.6300 2.3000 2.2300  -   -   -  -
P/RPS 2.08 1.22 1.89 3.52  -   -   -  -40.91%
  YoY % 70.49% -35.45% -46.31% - - - -
  Horiz. % 59.09% 34.66% 53.69% 100.00% - - -
P/EPS 117.27 51.75 28.28 48.36  -   -   -  142.49%
  YoY % 126.61% 82.99% -41.52% - - - -
  Horiz. % 242.49% 107.01% 58.48% 100.00% - - -
EY 0.85 1.93 3.54 2.07  -   -   -  -58.94%
  YoY % -55.96% -45.48% 71.01% - - - -
  Horiz. % 41.06% 93.24% 171.01% 100.00% - - -
DY 0.65 1.41 1.96 1.10  -   -   -  -40.91%
  YoY % -53.90% -28.06% 78.18% - - - -
  Horiz. % 59.09% 128.18% 178.18% 100.00% - - -
P/NAPS 3.80 2.72 3.71 0.00  -   -   -  -
  YoY % 39.71% -26.68% 0.00% - - - -
  Horiz. % 102.43% 73.32% 100.00% - - - -
Price Multiplier on Announcement Date
30/04/19 31/03/19 31/03/18 30/04/18  -   -   -  CAGR
Date 25/06/19 14/05/19 14/05/18 -  -   -   -  -
Price 1.9100 2.2000 2.2300 0.0000  -   -   -  -
P/RPS 1.71 1.65 1.83 0.00  -   -   -  -
  YoY % 3.64% -9.84% 0.00% - - - -
  Horiz. % 93.44% 90.16% 100.00% - - - -
P/EPS 96.55 69.84 27.42 0.00  -   -   -  -
  YoY % 38.24% 154.70% 0.00% - - - -
  Horiz. % 352.12% 254.70% 100.00% - - - -
EY 1.04 1.43 3.65 0.00  -   -   -  -
  YoY % -27.27% -60.82% 0.00% - - - -
  Horiz. % 28.49% 39.18% 100.00% - - - -
DY 0.79 1.05 2.02 0.00  -   -   -  -
  YoY % -24.76% -48.02% 0.00% - - - -
  Horiz. % 39.11% 51.98% 100.00% - - - -
P/NAPS 3.13 3.67 3.60 0.00  -   -   -  -
  YoY % -14.71% 1.94% 0.00% - - - -
  Horiz. % 86.94% 101.94% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers