Highlights

[DAIBOCI] YoY 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?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 155,774 123,275 110,452 105,661 90,360 83,113 84,047 11.68%
  YoY % 26.36% 11.61% 4.53% 16.93% 8.72% -1.11% -
  Horiz. % 185.34% 146.67% 131.42% 125.72% 107.51% 98.89% 100.00%
PBT 13,123 819 -600 11,172 7,268 8,900 7,132 11.53%
  YoY % 1,502.32% 236.50% -105.37% 53.71% -18.34% 24.79% -
  Horiz. % 184.00% 11.48% -8.41% 156.65% 101.91% 124.79% 100.00%
Tax -3,473 -502 -514 -2,680 -1,337 -2,312 -1,232 20.38%
  YoY % -591.83% 2.33% 80.82% -100.45% 42.17% -87.66% -
  Horiz. % 281.90% 40.75% 41.72% 217.53% 108.52% 187.66% 100.00%
NP 9,650 317 -1,114 8,492 5,931 6,588 5,900 9.21%
  YoY % 2,944.16% 128.46% -113.12% 43.18% -9.97% 11.66% -
  Horiz. % 163.56% 5.37% -18.88% 143.93% 100.53% 111.66% 100.00%
NP to SH 11,225 -305 -1,573 7,930 5,931 6,588 5,900 12.20%
  YoY % 3,780.33% 80.61% -119.84% 33.70% -9.97% 11.66% -
  Horiz. % 190.25% -5.17% -26.66% 134.41% 100.53% 111.66% 100.00%
Tax Rate 26.46 % 61.29 % - % 23.99 % 18.40 % 25.98 % 17.27 % 7.94%
  YoY % -56.83% 0.00% 0.00% 30.38% -29.18% 50.43% -
  Horiz. % 153.21% 354.89% 0.00% 138.91% 106.54% 150.43% 100.00%
Total Cost 146,124 122,958 111,566 97,169 84,429 76,525 78,147 11.86%
  YoY % 18.84% 10.21% 14.82% 15.09% 10.33% -2.08% -
  Horiz. % 186.99% 157.34% 142.76% 124.34% 108.04% 97.92% 100.00%
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37%
  YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% -
  Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
Dividend
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 9,820 - 1,636 4,255 3,592 3,553 3,968 17.61%
  YoY % 0.00% 0.00% -61.53% 18.44% 1.09% -10.45% -
  Horiz. % 247.48% 0.00% 41.25% 107.23% 90.53% 89.55% 100.00%
Div Payout % 87.49 % - % - % 53.66 % 60.57 % 53.94 % 67.26 % 4.82%
  YoY % 0.00% 0.00% 0.00% -11.41% 12.29% -19.80% -
  Horiz. % 130.08% 0.00% 0.00% 79.78% 90.05% 80.20% 100.00%
Equity
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 252,057 206,229 196,408 199,662 190,510 434,643 113,378 15.37%
  YoY % 22.22% 5.00% -1.63% 4.80% -56.17% 283.36% -
  Horiz. % 222.32% 181.90% 173.23% 176.10% 168.03% 383.36% 100.00%
NOSH 327,348 327,348 327,348 327,315 272,158 273,360 113,378 20.90%
  YoY % 0.00% 0.00% 0.01% 20.27% -0.44% 141.11% -
  Horiz. % 288.72% 288.72% 288.72% 288.69% 240.04% 241.11% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.19 % 0.26 % -1.01 % 8.04 % 6.56 % 7.93 % 7.02 % -2.23%
  YoY % 2,280.77% 125.74% -112.56% 22.56% -17.28% 12.96% -
  Horiz. % 88.18% 3.70% -14.39% 114.53% 93.45% 112.96% 100.00%
ROE 4.45 % -0.15 % -0.80 % 3.97 % 3.11 % 1.52 % 5.20 % -2.75%
  YoY % 3,066.67% 81.25% -120.15% 27.65% 104.61% -70.77% -
  Horiz. % 85.58% -2.88% -15.38% 76.35% 59.81% 29.23% 100.00%
Per Share
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 47.59 37.66 33.74 32.28 33.20 30.40 74.13 -7.63%
  YoY % 26.37% 11.62% 4.52% -2.77% 9.21% -58.99% -
  Horiz. % 64.20% 50.80% 45.51% 43.55% 44.79% 41.01% 100.00%
EPS 3.43 -0.09 -0.48 2.42 2.18 2.41 2.17 8.54%
  YoY % 3,911.11% 81.25% -119.83% 11.01% -9.54% 11.06% -
  Horiz. % 158.06% -4.15% -22.12% 111.52% 100.46% 111.06% 100.00%
DPS 3.00 0.00 0.50 1.30 1.32 1.30 3.50 -2.72%
  YoY % 0.00% 0.00% -61.54% -1.52% 1.54% -62.86% -
  Horiz. % 85.71% 0.00% 14.29% 37.14% 37.71% 37.14% 100.00%
NAPS 0.7700 0.6300 0.6000 0.6100 0.7000 1.5900 1.0000 -4.57%
  YoY % 22.22% 5.00% -1.64% -12.86% -55.97% 59.00% -
  Horiz. % 77.00% 63.00% 60.00% 61.00% 70.00% 159.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 47.51 37.60 33.68 32.22 27.56 25.35 25.63 11.68%
  YoY % 26.36% 11.64% 4.53% 16.91% 8.72% -1.09% -
  Horiz. % 185.37% 146.70% 131.41% 125.71% 107.53% 98.91% 100.00%
EPS 3.42 -0.09 -0.48 2.42 1.81 2.01 1.80 12.18%
  YoY % 3,900.00% 81.25% -119.83% 33.70% -9.95% 11.67% -
  Horiz. % 190.00% -5.00% -26.67% 134.44% 100.56% 111.67% 100.00%
DPS 2.99 0.00 0.50 1.30 1.10 1.08 1.21 17.58%
  YoY % 0.00% 0.00% -61.54% 18.18% 1.85% -10.74% -
  Horiz. % 247.11% 0.00% 41.32% 107.44% 90.91% 89.26% 100.00%
NAPS 0.7687 0.6289 0.5990 0.6089 0.5810 1.3255 0.3458 15.37%
  YoY % 22.23% 4.99% -1.63% 4.80% -56.17% 283.31% -
  Horiz. % 222.30% 181.87% 173.22% 176.08% 168.02% 383.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/07/20 31/07/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.7800 1.8000 1.6200 2.2900 2.2300 5.4900 4.2600 -
P/RPS 5.84 4.78 4.80 7.09 6.72 18.06 5.75 0.28%
  YoY % 22.18% -0.42% -32.30% 5.51% -62.79% 214.09% -
  Horiz. % 101.57% 83.13% 83.48% 123.30% 116.87% 314.09% 100.00%
P/EPS 81.07 -1,931.89 -337.13 94.52 102.33 227.80 81.86 -0.17%
  YoY % 104.20% -473.04% -456.68% -7.63% -55.08% 178.28% -
  Horiz. % 99.03% -2,359.99% -411.84% 115.47% 125.01% 278.28% 100.00%
EY 1.23 -0.05 -0.30 1.06 0.98 0.44 1.22 0.15%
  YoY % 2,560.00% 83.33% -128.30% 8.16% 122.73% -63.93% -
  Horiz. % 100.82% -4.10% -24.59% 86.89% 80.33% 36.07% 100.00%
DY 1.08 0.00 0.31 0.57 0.59 0.24 0.82 5.05%
  YoY % 0.00% 0.00% -45.61% -3.39% 145.83% -70.73% -
  Horiz. % 131.71% 0.00% 37.80% 69.51% 71.95% 29.27% 100.00%
P/NAPS 3.61 2.86 2.70 3.75 3.19 3.45 4.26 -2.92%
  YoY % 26.22% 5.93% -28.00% 17.55% -7.54% -19.01% -
  Horiz. % 84.74% 67.14% 63.38% 88.03% 74.88% 80.99% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 17/09/20 25/09/19 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 -
Price 2.6800 1.7100 1.5900 2.3200 2.3500 2.2200 4.6300 -
P/RPS 5.63 4.54 4.71 7.19 7.08 7.30 6.25 -1.85%
  YoY % 24.01% -3.61% -34.49% 1.55% -3.01% 16.80% -
  Horiz. % 90.08% 72.64% 75.36% 115.04% 113.28% 116.80% 100.00%
P/EPS 78.16 -1,835.30 -330.89 95.76 107.84 92.12 88.97 -2.29%
  YoY % 104.26% -454.66% -445.54% -11.20% 17.06% 3.54% -
  Horiz. % 87.85% -2,062.83% -371.91% 107.63% 121.21% 103.54% 100.00%
EY 1.28 -0.05 -0.30 1.04 0.93 1.09 1.12 2.42%
  YoY % 2,660.00% 83.33% -128.85% 11.83% -14.68% -2.68% -
  Horiz. % 114.29% -4.46% -26.79% 92.86% 83.04% 97.32% 100.00%
DY 1.12 0.00 0.31 0.56 0.56 0.59 0.76 7.19%
  YoY % 0.00% 0.00% -44.64% 0.00% -5.08% -22.37% -
  Horiz. % 147.37% 0.00% 40.79% 73.68% 73.68% 77.63% 100.00%
P/NAPS 3.48 2.71 2.65 3.80 3.36 1.40 4.63 -4.98%
  YoY % 28.41% 2.26% -30.26% 13.10% 140.00% -69.76% -
  Horiz. % 75.16% 58.53% 57.24% 82.07% 72.57% 30.24% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS