T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
18 Sep 24 | Q4 Jul 24 | 4 | 31 Jul 24 | 181.84 | 9.80 | 6.81 | 3.7% | 5.00 | 1.94 | 0.6% | 1.9% | 32.1% | 4468.5% | ||||||||
19 Jun 24 | Q3 Apr 24 | 3 | 31 Jul 24 | 182.85 | 13.49 | 10.02 | 5.5% | 2.50 | 2.86 | 4.0% | 3.0% | 25.0% | 1.2% | ||||||||
20 Mar 24 | Q2 Jan 24 | 2 | 31 Jul 24 | 175.84 | 10.63 | 8.02 | 4.6% | 0.00 | 2.28 | 1.7% | 11.2% | 4.0% | 40.1% | ||||||||
13 Dec 23 | Q1 Oct 23 | 1 | 31 Jul 24 | 172.97 | 10.58 | 7.71 | 4.5% | 0.00 | 2.20 | 6.7% | 19.1% | 5071.8% | 37.2% | ||||||||
19 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 185.32 | -7.86 | 0.15 | 0.1% | 2.50 | 0.04 | 4.4% | 3.4% | 98.5% | 98.7% | ||||||||
19 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 177.49 | 12.83 | 10.14 | 5.7% | 2.50 | 2.89 | 10.4% | 14.4% | 24.2% | 1.6% | ||||||||
13 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 198.06 | 15.41 | 13.38 | 6.8% | 0.00 | 3.82 | 7.4% | 1.9% | 9.0% | 14.4% | ||||||||
06 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 213.92 | 16.20 | 12.28 | 5.7% | 0.00 | 3.50 | 11.5% | 18.6% | 8.1% | 25.3% | ||||||||
28 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 191.84 | 10.16 | 11.35 | 5.9% | 2.50 | 3.38 | 7.5% | 43.5% | 10.1% | 27.8% | ||||||||
10 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 207.43 | 11.62 | 10.31 | 5.0% | 0.00 | 3.15 | 6.7% | 38.2% | 11.8% | 0.5% | ||||||||
11 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 194.47 | 11.66 | 11.69 | 6.0% | 0.00 | 3.57 | 7.8% | 20.5% | 19.3% | 22.6% | ||||||||
07 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 180.31 | 9.06 | 9.80 | 5.4% | 2.50 | 2.99 | 34.8% | 15.1% | 10.3% | 23.4% | ||||||||
28 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 133.73 | 4.63 | 8.89 | 6.7% | 0.00 | 2.72 | 10.9% | 14.2% | 13.4% | 20.8% | ||||||||
22 Jun 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 150.12 | 12.75 | 10.26 | 6.8% | 2.00 | 3.13 | 7.0% | 1.2% | 32.1% | 5.3% | ||||||||
09 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 161.34 | 16.12 | 15.10 | 9.4% | 0.00 | 4.61 | 3.0% | 1.5% | 18.1% | 3.2% | ||||||||
16 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 156.68 | 17.18 | 12.79 | 8.2% | 0.00 | 3.91 | 0.6% | 2.7% | 13.9% | 16.5% | ||||||||
17 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 155.77 | 13.12 | 11.22 | 7.2% | 3.00 | 3.43 | 2.5% | 26.4% | 3.6% | 3780.3% | ||||||||
22 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 151.98 | 15.20 | 10.84 | 7.1% | 2.00 | 3.31 | 4.4% | 340.7% | 25.9% | 1228.1% | ||||||||
09 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 158.96 | 20.02 | 14.63 | 9.2% | 0.00 | 4.47 | 4.2% | 43.4% | 33.3% | 846.4% | ||||||||
02 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 152.56 | 14.96 | 10.98 | 7.2% | 0.00 | 3.35 | 23.8% | 38.1% | 3698.7% | 797.8% | ||||||||
25 Sep 19 | 31 Jul 19 | Other | 31 Jul 19 | 123.28 | 0.82 | -0.30 | -0.2% | 0.00 | -0.09 | 257.5% | 15.9% | 137.4% | 106.6% | ||||||||
25 Jun 19 | 30 Apr 19 | Other | 31 Jul 19 | 34.48 | 1.06 | 0.82 | 2.4% | 0.00 | 0.25 | 68.9% | 67.1% | 47.2% | 87.4% | ||||||||
14 May 19 | 31 Mar 19 | Other | 31 Jul 19 | 110.82 | 2.38 | 1.55 | 1.4% | 0.00 | 0.47 | 0.3% | 4.9% | 198.3% | 80.5% | ||||||||
22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 110.45 | -0.60 | -1.57 | -1.4% | 0.50 | -0.48 | 3.8% | 8.2% | 133.8% | 121.8% | ||||||||
16 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 106.37 | 6.27 | 4.65 | 4.4% | 0.80 | 1.42 | 1.6% | 22.5% | 28.2% | 7.8% | ||||||||
14 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 104.74 | 8.54 | 6.48 | 6.2% | 1.05 | 1.98 | 0.9% | 11.3% | 18.3% | 12.3% | ||||||||
05 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 105.66 | 11.17 | 7.93 | 7.5% | 1.30 | 2.42 | 3.5% | 16.9% | 9.9% | 33.7% | ||||||||
20 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 102.03 | 10.48 | 7.21 | 7.1% | 1.15 | 2.20 | 17.5% | 8.5% | 43.0% | 20.2% | ||||||||
09 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 86.84 | 6.65 | 5.04 | 5.8% | 1.00 | 1.54 | 7.7% | 10.5% | 12.5% | 17.0% | ||||||||
04 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 94.12 | 7.43 | 5.77 | 6.1% | 1.32 | 2.12 | 4.2% | 4.9% | 2.8% | 11.4% | ||||||||
24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 90.36 | 7.27 | 5.93 | 6.6% | 1.32 | 2.18 | 3.9% | 8.7% | 1.2% | 10.0% | ||||||||
10 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 94.07 | 7.18 | 6.00 | 6.4% | 1.32 | 2.21 | 3.1% | 9.4% | 1.2% | 11.2% | ||||||||
10 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 97.03 | 7.43 | 6.08 | 6.3% | 1.33 | 2.23 | 8.2% | 8.2% | 6.6% | 15.5% | ||||||||
05 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 89.70 | 8.07 | 6.51 | 7.3% | 1.45 | 2.38 | 7.9% | 4.1% | 1.2% | 5.2% | ||||||||
22 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 83.11 | 8.90 | 6.59 | 7.9% | 1.30 | 2.41 | 3.4% | 1.1% | 2.5% | 11.5% | ||||||||
17 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 86.01 | 9.14 | 6.76 | 7.9% | 3.50 | 5.96 | 4.1% | 3.5% | 6.0% | 34.7% | ||||||||
12 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 89.67 | 9.54 | 7.19 | 8.0% | 4.00 | 6.33 | 4.1% | 3.1% | 16.2% | 15.7% | ||||||||
07 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 86.16 | 8.15 | 6.19 | 7.2% | 3.50 | 5.45 | 2.5% | 4.7% | 4.7% | 6.3% | ||||||||
11 Feb 15 | 31/12/14 | 4 | 31/12/14 | 84.05 | 7.14 | 5.91 | 7.0% | 3.50 | 5.21 | 1.1% | 4.2% | 17.8% | 19.1% |
EPS | 9.27 sen |
Trailing PE (Sector Median: 14.1) | 20.5 |
PEG | 0.2 |
Altman Z | 1.5 |
Beaver | 0.283 |
Current Ratio | 1.59 |
Debt-Equity (DE) Ratio | 0.49 |
FCF Yield | 7.2 % |
Revenue QoQ | -0.55 % |
Revenue YoY | -1.88% |
Profit QoQ | -32.06 % |
Profit YoY | 4468.46 % |
Profit Margin (Sector Median: 3.1) | 4.56 % |
ROE (ROIC: 6.45) | 6.45 % |
Dividend Per Share (DPS) | 7.5 sen |
Dividend Yield (DY) | 3.95 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.1) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 3.1) | |
ROE (ROIC: 5.12) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.17 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 6.81 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 111.49 |
Expected Revenue (M) | 1397.1 |
Expected Growth (%) | 17.0 |
No transaction in the last 2 months.
Market Cap: 667 M.
Market Cap Class: Middlers
Number of Shares: 351 M.
Adjusted Float: 12.4%.
Stock highly correlated with
ARBB (93%)
P&O (93%)
MUDAJYA (92%)
PWROOT (92%)
Scientex Packaging (Ayer Keroh) Berhad (Previously known as Daibochi Plastic and Packaging Industry Bhd), through its subsidiaries, is engaged in the manufacture and marketing of flexible packaging materials principally in Malaysia. The company provides packaging solutions for various applications, such as food, beverage, fast moving consumer goods, pharmaceutical, and industrial uses. It also engages in the property development business. The company was founded in 1972 and is based in Melaka, Malaysia.
Sectors: Industrial Products, Plastics, Packaging, Packaging Materials, Industrial Products & Services
Code: 8125
Website: http://daibochi.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 17-Oct-2023
Shareholder | % | Value (M) |
---|---|---|
Scientex Berhad | 71.89% | 479.67 |
Apollo Asia Fund Ltd. | 10.3% | 68.72 |
Samarang Ucits - Samarang Asian Prosperity | 5.43% | 36.25 |
Samarang UCITS | 5.4% | 36.03 |
Public Islamic Opportunities Fund | 3.78% | 25.22 |
Public Mutual Fund | 2.17% | 14.48 |
Public Islamic Emerging Opportunities Fund | 0.53% | 3.54 |
Chiu Hong Keong | 0.38% | 2.54 |
Au Yong Mun Yue | 0.27% | 1.8 |
Dr. Ong Soon Hoe @ Patrick Ong | 0.25% | 1.67 |
Hsbc Broking Securities (Asia) Ltd | 0.2% | 1.33 |
Chan Lee Yuen | 0.18% | 1.2 |
Lee Hau Hian | 0.17% | 1.13 |
Perbadanan Kemajuan Negeri Selangor | 0.09% | 0.6 |
Yap Swee Hang | 0.09% | 0.6 |
Leow Yoke Choy | 0.07% | 0.47 |
Ng Kay Yip | 0.07% | 0.47 |
Nora Ee Siong Chee | 0.06% | 0.4 |
Wong Peng Fook | 0.06% | 0.4 |
Foo Howe Kean | 0.05% | 0.33 |
Lee Sing Gee | 0.05% | 0.33 |
Goh Teck Cheng | 0.04% | 0.27 |
Leng Jie Ying | 0.04% | 0.27 |
Tey Hock Choon | 0.04% | 0.27 |
Loo Chun Kheong | 0.04% | 0.27 |
Tan Ai Choo | 0.04% | 0.27 |
Yeoh Chyian Chyin | 0.03% | 0.2 |
Ng Seow Yang | 0.03% | 0.2 |
Low Hing Noi | 0.03% | 0.2 |
Patricia Woon Lai Ching @ Lee Yah Seng | 0.03% | 0.2 |