Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.94%    YoY -     -2.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 344,628 344,505 347,277 354,736 361,572 310,300 306,852 8.06%
  QoQ % 0.04% -0.80% -2.10% -1.89% 16.52% 1.12% -
  Horiz. % 112.31% 112.27% 113.17% 115.60% 117.83% 101.12% 100.00%
PBT 32,596 31,048 31,888 34,484 35,560 36,374 36,873 -7.90%
  QoQ % 4.99% -2.63% -7.53% -3.03% -2.24% -1.35% -
  Horiz. % 88.40% 84.20% 86.48% 93.52% 96.44% 98.65% 100.00%
Tax -7,848 -7,312 -8,106 -8,844 -9,144 -8,912 -9,504 -11.99%
  QoQ % -7.33% 9.80% 8.34% 3.28% -2.60% 6.23% -
  Horiz. % 82.58% 76.94% 85.30% 93.06% 96.21% 93.77% 100.00%
NP 24,748 23,736 23,781 25,640 26,416 27,462 27,369 -6.50%
  QoQ % 4.26% -0.19% -7.25% -2.94% -3.81% 0.34% -
  Horiz. % 90.42% 86.72% 86.89% 93.68% 96.52% 100.34% 100.00%
NP to SH 24,748 23,736 23,781 25,640 26,416 27,462 27,369 -6.50%
  QoQ % 4.26% -0.19% -7.25% -2.94% -3.81% 0.34% -
  Horiz. % 90.42% 86.72% 86.89% 93.68% 96.52% 100.34% 100.00%
Tax Rate 24.08 % 23.55 % 25.42 % 25.65 % 25.71 % 24.50 % 25.77 % -4.43%
  QoQ % 2.25% -7.36% -0.90% -0.23% 4.94% -4.93% -
  Horiz. % 93.44% 91.39% 98.64% 99.53% 99.77% 95.07% 100.00%
Total Cost 319,880 320,769 323,496 329,096 335,156 282,838 279,482 9.43%
  QoQ % -0.28% -0.84% -1.70% -1.81% 18.50% 1.20% -
  Horiz. % 114.45% 114.77% 115.75% 117.75% 119.92% 101.20% 100.00%
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.17%
  QoQ % 1.22% 1.97% -0.09% 1.38% 1.66% 1.47% -
  Horiz. % 107.85% 106.54% 104.48% 104.58% 103.15% 101.47% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 15,893 14,775 14,408 15,939 15,940 17,036 16,651 -3.06%
  QoQ % 7.57% 2.55% -9.61% -0.01% -6.43% 2.31% -
  Horiz. % 95.44% 88.73% 86.53% 95.72% 95.73% 102.31% 100.00%
Div Payout % 64.22 % 62.25 % 60.59 % 62.17 % 60.34 % 62.04 % 60.84 % 3.67%
  QoQ % 3.16% 2.74% -2.54% 3.03% -2.74% 1.97% -
  Horiz. % 105.56% 102.32% 99.59% 102.19% 99.18% 101.97% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.17%
  QoQ % 1.22% 1.97% -0.09% 1.38% 1.66% 1.47% -
  Horiz. % 107.85% 106.54% 104.48% 104.58% 103.15% 101.47% 100.00%
NOSH 113,522 113,657 113,749 113,854 113,862 113,579 113,534 -0.01%
  QoQ % -0.12% -0.08% -0.09% -0.01% 0.25% 0.04% -
  Horiz. % 99.99% 100.11% 100.19% 100.28% 100.29% 100.04% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18 % 6.89 % 6.85 % 7.23 % 7.31 % 8.85 % 8.92 % -13.48%
  QoQ % 4.21% 0.58% -5.26% -1.09% -17.40% -0.78% -
  Horiz. % 80.49% 77.24% 76.79% 81.05% 81.95% 99.22% 100.00%
ROE 14.44 % 14.02 % 14.32 % 15.42 % 16.11 % 17.03 % 17.22 % -11.08%
  QoQ % 3.00% -2.09% -7.13% -4.28% -5.40% -1.10% -
  Horiz. % 83.86% 81.42% 83.16% 89.55% 93.55% 98.90% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 303.58 303.11 305.30 311.57 317.55 273.20 270.27 8.06%
  QoQ % 0.16% -0.72% -2.01% -1.88% 16.23% 1.08% -
  Horiz. % 112.32% 112.15% 112.96% 115.28% 117.49% 101.08% 100.00%
EPS 21.80 8.70 20.91 22.52 23.20 24.18 24.11 -6.50%
  QoQ % 150.57% -58.39% -7.15% -2.93% -4.05% 0.29% -
  Horiz. % 90.42% 36.08% 86.73% 93.41% 96.23% 100.29% 100.00%
DPS 14.00 13.00 12.67 14.00 14.00 15.00 14.67 -3.07%
  QoQ % 7.69% 2.60% -9.50% 0.00% -6.67% 2.25% -
  Horiz. % 95.43% 88.62% 86.37% 95.43% 95.43% 102.25% 100.00%
NAPS 1.5100 1.4900 1.4600 1.4600 1.4400 1.4200 1.4000 5.18%
  QoQ % 1.34% 2.05% 0.00% 1.39% 1.41% 1.43% -
  Horiz. % 107.86% 106.43% 104.29% 104.29% 102.86% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 105.10 105.06 105.91 108.18 110.27 94.63 93.58 8.05%
  QoQ % 0.04% -0.80% -2.10% -1.90% 16.53% 1.12% -
  Horiz. % 112.31% 112.27% 113.18% 115.60% 117.83% 101.12% 100.00%
EPS 7.55 7.24 7.25 7.82 8.06 8.38 8.35 -6.50%
  QoQ % 4.28% -0.14% -7.29% -2.98% -3.82% 0.36% -
  Horiz. % 90.42% 86.71% 86.83% 93.65% 96.53% 100.36% 100.00%
DPS 4.85 4.51 4.39 4.86 4.86 5.20 5.08 -3.04%
  QoQ % 7.54% 2.73% -9.67% 0.00% -6.54% 2.36% -
  Horiz. % 95.47% 88.78% 86.42% 95.67% 95.67% 102.36% 100.00%
NAPS 0.5228 0.5165 0.5065 0.5069 0.5000 0.4919 0.4847 5.18%
  QoQ % 1.22% 1.97% -0.08% 1.38% 1.65% 1.49% -
  Horiz. % 107.86% 106.56% 104.50% 104.58% 103.16% 101.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.4500 4.2600 4.3000 4.4000 4.6300 4.1500 3.5400 -
P/RPS 1.47 1.41 1.41 1.41 1.46 1.52 1.31 7.99%
  QoQ % 4.26% 0.00% 0.00% -3.42% -3.95% 16.03% -
  Horiz. % 112.21% 107.63% 107.63% 107.63% 111.45% 116.03% 100.00%
P/EPS 20.41 20.40 20.57 19.54 19.96 17.16 14.68 24.59%
  QoQ % 0.05% -0.83% 5.27% -2.10% 16.32% 16.89% -
  Horiz. % 139.03% 138.96% 140.12% 133.11% 135.97% 116.89% 100.00%
EY 4.90 4.90 4.86 5.12 5.01 5.83 6.81 -19.72%
  QoQ % 0.00% 0.82% -5.08% 2.20% -14.07% -14.39% -
  Horiz. % 71.95% 71.95% 71.37% 75.18% 73.57% 85.61% 100.00%
DY 3.15 3.05 2.95 3.18 3.02 3.61 4.14 -16.67%
  QoQ % 3.28% 3.39% -7.23% 5.30% -16.34% -12.80% -
  Horiz. % 76.09% 73.67% 71.26% 76.81% 72.95% 87.20% 100.00%
P/NAPS 2.95 2.86 2.95 3.01 3.22 2.92 2.53 10.79%
  QoQ % 3.15% -3.05% -1.99% -6.52% 10.27% 15.42% -
  Horiz. % 116.60% 113.04% 116.60% 118.97% 127.27% 115.42% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.3200 4.6300 4.2500 4.4000 4.5000 4.3000 3.6500 -
P/RPS 1.42 1.53 1.39 1.41 1.42 1.57 1.35 3.43%
  QoQ % -7.19% 10.07% -1.42% -0.70% -9.55% 16.30% -
  Horiz. % 105.19% 113.33% 102.96% 104.44% 105.19% 116.30% 100.00%
P/EPS 19.82 22.17 20.33 19.54 19.40 17.78 15.14 19.69%
  QoQ % -10.60% 9.05% 4.04% 0.72% 9.11% 17.44% -
  Horiz. % 130.91% 146.43% 134.28% 129.06% 128.14% 117.44% 100.00%
EY 5.05 4.51 4.92 5.12 5.16 5.62 6.60 -16.36%
  QoQ % 11.97% -8.33% -3.91% -0.78% -8.19% -14.85% -
  Horiz. % 76.52% 68.33% 74.55% 77.58% 78.18% 85.15% 100.00%
DY 3.24 2.81 2.98 3.18 3.11 3.49 4.02 -13.41%
  QoQ % 15.30% -5.70% -6.29% 2.25% -10.89% -13.18% -
  Horiz. % 80.60% 69.90% 74.13% 79.10% 77.36% 86.82% 100.00%
P/NAPS 2.86 3.11 2.91 3.01 3.12 3.03 2.61 6.29%
  QoQ % -8.04% 6.87% -3.32% -3.53% 2.97% 16.09% -
  Horiz. % 109.58% 119.16% 111.49% 115.33% 119.54% 116.09% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers