Highlights

[DAIBOCI] QoQ Quarter Result on 2020-07-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 17-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     3.58%    YoY -     3,780.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 155,774 151,976 158,963 152,564 123,275 34,484 110,821 29.00%
  QoQ % 2.50% -4.40% 4.19% 23.76% 257.48% -68.88% -
  Horiz. % 140.56% 137.14% 143.44% 137.67% 111.24% 31.12% 100.00%
PBT 13,123 15,199 20,025 14,955 819 1,058 2,380 258.57%
  QoQ % -13.66% -24.10% 33.90% 1,726.01% -22.59% -55.55% -
  Horiz. % 551.39% 638.61% 841.39% 628.36% 34.41% 44.45% 100.00%
Tax -3,473 -3,851 -4,662 -3,651 -502 -112 -226 671.82%
  QoQ % 9.82% 17.40% -27.69% -627.29% -348.21% 50.44% -
  Horiz. % 1,536.73% 1,703.98% 2,062.83% 1,615.49% 222.12% 49.56% 100.00%
NP 9,650 11,348 15,363 11,304 317 946 2,154 206.99%
  QoQ % -14.96% -26.13% 35.91% 3,465.93% -66.49% -56.08% -
  Horiz. % 448.00% 526.83% 713.23% 524.79% 14.72% 43.92% 100.00%
NP to SH 11,225 10,837 14,632 10,976 -305 816 1,546 340.52%
  QoQ % 3.58% -25.94% 33.31% 3,698.69% -137.38% -47.22% -
  Horiz. % 726.07% 700.97% 946.44% 709.96% -19.73% 52.78% 100.00%
Tax Rate 26.46 % 25.34 % 23.28 % 24.41 % 61.29 % 10.59 % 9.50 % 115.15%
  QoQ % 4.42% 8.85% -4.63% -60.17% 478.75% 11.47% -
  Horiz. % 278.53% 266.74% 245.05% 256.95% 645.16% 111.47% 100.00%
Total Cost 146,124 140,628 143,600 141,260 122,958 33,538 108,667 24.80%
  QoQ % 3.91% -2.07% 1.66% 14.88% 266.62% -69.14% -
  Horiz. % 134.47% 129.41% 132.15% 129.99% 113.15% 30.86% 100.00%
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
  QoQ % 2.67% 5.63% 7.58% 4.76% 3.28% 1.67% -
  Horiz. % 128.33% 125.00% 118.33% 110.00% 105.00% 101.67% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div 9,820 6,546 - - - - - -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
Div Payout % 87.49 % 60.41 % - % - % - % - % - % -
  QoQ % 44.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.83% 100.00% - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
  QoQ % 2.67% 5.63% 7.58% 4.76% 3.28% 1.67% -
  Horiz. % 128.33% 125.00% 118.33% 110.00% 105.00% 101.67% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,348 327,348 327,348 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin 6.19 % 7.47 % 9.66 % 7.41 % 0.26 % 2.74 % 1.94 % 138.17%
  QoQ % -17.14% -22.67% 30.36% 2,750.00% -90.51% 41.24% -
  Horiz. % 319.07% 385.05% 497.94% 381.96% 13.40% 141.24% 100.00%
ROE 4.45 % 4.41 % 6.30 % 5.08 % -0.15 % 0.41 % 0.79 % 264.34%
  QoQ % 0.91% -30.00% 24.02% 3,486.67% -136.59% -48.10% -
  Horiz. % 563.29% 558.23% 797.47% 643.04% -18.99% 51.90% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 47.59 46.43 48.56 46.61 37.66 10.53 33.85 29.02%
  QoQ % 2.50% -4.39% 4.18% 23.77% 257.64% -68.89% -
  Horiz. % 140.59% 137.16% 143.46% 137.70% 111.26% 31.11% 100.00%
EPS 3.43 3.31 4.47 3.35 -0.09 0.25 0.47 342.21%
  QoQ % 3.63% -25.95% 33.43% 3,822.22% -136.00% -46.81% -
  Horiz. % 729.79% 704.26% 951.06% 712.77% -19.15% 53.19% 100.00%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 0.7700 0.7500 0.7100 0.6600 0.6300 0.6100 0.6000 20.51%
  QoQ % 2.67% 5.63% 7.58% 4.76% 3.28% 1.67% -
  Horiz. % 128.33% 125.00% 118.33% 110.00% 105.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 47.51 46.35 48.48 46.53 37.60 10.52 33.80 29.00%
  QoQ % 2.50% -4.39% 4.19% 23.75% 257.41% -68.88% -
  Horiz. % 140.56% 137.13% 143.43% 137.66% 111.24% 31.12% 100.00%
EPS 3.42 3.30 4.46 3.35 -0.09 0.25 0.47 341.25%
  QoQ % 3.64% -26.01% 33.13% 3,822.22% -136.00% -46.81% -
  Horiz. % 727.66% 702.13% 948.94% 712.77% -19.15% 53.19% 100.00%
DPS 2.99 2.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 49.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.50% 100.00% - - - - -
NAPS 0.7687 0.7487 0.7088 0.6589 0.6289 0.6090 0.5990 20.51%
  QoQ % 2.67% 5.63% 7.57% 4.77% 3.27% 1.67% -
  Horiz. % 128.33% 124.99% 118.33% 110.00% 104.99% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 2.7800 2.0800 2.2300 2.0500 1.8000 2.3200 1.6300 -
P/RPS 5.84 4.48 4.59 4.40 4.78 22.02 4.81 15.62%
  QoQ % 30.36% -2.40% 4.32% -7.95% -78.29% 357.80% -
  Horiz. % 121.41% 93.14% 95.43% 91.48% 99.38% 457.80% 100.00%
P/EPS 81.07 62.83 49.89 61.14 -1,931.89 930.70 345.13 -66.16%
  QoQ % 29.03% 25.94% -18.40% 103.16% -307.57% 169.67% -
  Horiz. % 23.49% 18.20% 14.46% 17.72% -559.76% 269.67% 100.00%
EY 1.23 1.59 2.00 1.64 -0.05 0.11 0.29 194.68%
  QoQ % -22.64% -20.50% 21.95% 3,380.00% -145.45% -62.07% -
  Horiz. % 424.14% 548.28% 689.66% 565.52% -17.24% 37.93% 100.00%
DY 1.08 0.96 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 100.00% - - - - -
P/NAPS 3.61 2.77 3.14 3.11 2.86 3.80 2.72 23.58%
  QoQ % 30.32% -11.78% 0.96% 8.74% -24.74% 39.71% -
  Horiz. % 132.72% 101.84% 115.44% 114.34% 105.15% 139.71% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 17/09/20 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 -
Price 2.6800 2.4500 2.2500 2.2700 1.7100 1.9100 2.2000 -
P/RPS 5.63 5.28 4.63 4.87 4.54 18.13 6.50 -10.19%
  QoQ % 6.63% 14.04% -4.93% 7.27% -74.96% 178.92% -
  Horiz. % 86.62% 81.23% 71.23% 74.92% 69.85% 278.92% 100.00%
P/EPS 78.16 74.01 50.34 67.70 -1,835.30 766.22 465.83 -73.69%
  QoQ % 5.61% 47.02% -25.64% 103.69% -339.53% 64.48% -
  Horiz. % 16.78% 15.89% 10.81% 14.53% -393.98% 164.48% 100.00%
EY 1.28 1.35 1.99 1.48 -0.05 0.13 0.21 286.49%
  QoQ % -5.19% -32.16% 34.46% 3,060.00% -138.46% -38.10% -
  Horiz. % 609.52% 642.86% 947.62% 704.76% -23.81% 61.90% 100.00%
DY 1.12 0.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 36.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.59% 100.00% - - - - -
P/NAPS 3.48 3.27 3.17 3.44 2.71 3.13 3.67 -3.90%
  QoQ % 6.42% 3.15% -7.85% 26.94% -13.42% -14.71% -
  Horiz. % 94.82% 89.10% 86.38% 93.73% 73.84% 85.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  193  574  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.60+0.02 
 ESCERAM 0.645+0.005 
 ASB 0.175-0.01 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS