Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1.85%    YoY -     0.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 278,670 275,036 284,229 278,034 281,722 270,680 267,749 2.70%
  QoQ % 1.32% -3.23% 2.23% -1.31% 4.08% 1.09% -
  Horiz. % 104.08% 102.72% 106.16% 103.84% 105.22% 101.09% 100.00%
PBT 31,974 28,776 25,277 24,006 25,024 23,556 23,826 21.69%
  QoQ % 11.11% 13.84% 5.29% -4.07% 6.23% -1.13% -
  Horiz. % 134.20% 120.78% 106.09% 100.76% 105.03% 98.87% 100.00%
Tax -8,326 -7,636 -4,521 -4,372 -5,012 -4,172 -5,118 38.36%
  QoQ % -9.04% -68.90% -3.41% 12.77% -20.13% 18.48% -
  Horiz. % 162.68% 149.20% 88.34% 85.42% 97.93% 81.52% 100.00%
NP 23,648 21,140 20,756 19,634 20,012 19,384 18,708 16.92%
  QoQ % 11.86% 1.85% 5.71% -1.89% 3.24% 3.61% -
  Horiz. % 126.41% 113.00% 110.95% 104.95% 106.97% 103.61% 100.00%
NP to SH 22,980 20,412 20,075 18,885 19,242 18,584 18,186 16.90%
  QoQ % 12.58% 1.68% 6.30% -1.85% 3.54% 2.19% -
  Horiz. % 126.36% 112.24% 110.39% 103.85% 105.81% 102.19% 100.00%
Tax Rate 26.04 % 26.54 % 17.89 % 18.21 % 20.03 % 17.71 % 21.48 % 13.71%
  QoQ % -1.88% 48.35% -1.76% -9.09% 13.10% -17.55% -
  Horiz. % 121.23% 123.56% 83.29% 84.78% 93.25% 82.45% 100.00%
Total Cost 255,022 253,896 263,473 258,400 261,710 251,296 249,041 1.60%
  QoQ % 0.44% -3.63% 1.96% -1.26% 4.14% 0.91% -
  Horiz. % 102.40% 101.95% 105.80% 103.76% 105.09% 100.91% 100.00%
Net Worth 147,000 142,496 93,698 137,288 135,623 132,635 131,673 7.62%
  QoQ % 3.16% 52.08% -31.75% 1.23% 2.25% 0.73% -
  Horiz. % 111.64% 108.22% 71.16% 104.26% 103.00% 100.73% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,250 10,444 10,119 9,502 9,740 8,992 9,405 31.95%
  QoQ % 36.43% 3.21% 6.49% -2.45% 8.33% -4.39% -
  Horiz. % 151.51% 111.05% 107.59% 101.04% 103.57% 95.61% 100.00%
Div Payout % 62.01 % 51.17 % 50.41 % 50.32 % 50.62 % 48.39 % 51.72 % 12.87%
  QoQ % 21.18% 1.51% 0.18% -0.59% 4.61% -6.44% -
  Horiz. % 119.90% 98.94% 97.47% 97.29% 97.87% 93.56% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 147,000 142,496 93,698 137,288 135,623 132,635 131,673 7.62%
  QoQ % 3.16% 52.08% -31.75% 1.23% 2.25% 0.73% -
  Horiz. % 111.64% 108.22% 71.16% 104.26% 103.00% 100.73% 100.00%
NOSH 75,000 74,605 74,958 75,021 74,929 74,935 75,242 -0.21%
  QoQ % 0.53% -0.47% -0.08% 0.12% -0.01% -0.41% -
  Horiz. % 99.68% 99.15% 99.62% 99.71% 99.59% 99.59% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.49 % 7.69 % 7.30 % 7.06 % 7.10 % 7.16 % 6.99 % 13.85%
  QoQ % 10.40% 5.34% 3.40% -0.56% -0.84% 2.43% -
  Horiz. % 121.46% 110.01% 104.43% 101.00% 101.57% 102.43% 100.00%
ROE 15.63 % 14.32 % 21.43 % 13.76 % 14.19 % 14.01 % 13.81 % 8.61%
  QoQ % 9.15% -33.18% 55.74% -3.03% 1.28% 1.45% -
  Horiz. % 113.18% 103.69% 155.18% 99.64% 102.75% 101.45% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 371.56 368.65 379.18 370.61 375.98 361.22 355.85 2.92%
  QoQ % 0.79% -2.78% 2.31% -1.43% 4.09% 1.51% -
  Horiz. % 104.41% 103.60% 106.56% 104.15% 105.66% 101.51% 100.00%
EPS 30.64 27.36 17.78 25.17 25.68 24.80 24.17 17.15%
  QoQ % 11.99% 53.88% -29.36% -1.99% 3.55% 2.61% -
  Horiz. % 126.77% 113.20% 73.56% 104.14% 106.25% 102.61% 100.00%
DPS 19.00 14.00 13.50 12.67 13.00 12.00 12.50 32.23%
  QoQ % 35.71% 3.70% 6.55% -2.54% 8.33% -4.00% -
  Horiz. % 152.00% 112.00% 108.00% 101.36% 104.00% 96.00% 100.00%
NAPS 1.9600 1.9100 1.2500 1.8300 1.8100 1.7700 1.7500 7.86%
  QoQ % 2.62% 52.80% -31.69% 1.10% 2.26% 1.14% -
  Horiz. % 112.00% 109.14% 71.43% 104.57% 103.43% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.99 83.88 86.68 84.79 85.92 82.55 81.66 2.70%
  QoQ % 1.32% -3.23% 2.23% -1.32% 4.08% 1.09% -
  Horiz. % 104.08% 102.72% 106.15% 103.83% 105.22% 101.09% 100.00%
EPS 7.01 6.23 6.12 5.76 5.87 5.67 5.55 16.86%
  QoQ % 12.52% 1.80% 6.25% -1.87% 3.53% 2.16% -
  Horiz. % 126.31% 112.25% 110.27% 103.78% 105.77% 102.16% 100.00%
DPS 4.35 3.19 3.09 2.90 2.97 2.74 2.87 31.98%
  QoQ % 36.36% 3.24% 6.55% -2.36% 8.39% -4.53% -
  Horiz. % 151.57% 111.15% 107.67% 101.05% 103.48% 95.47% 100.00%
NAPS 0.4483 0.4346 0.2858 0.4187 0.4136 0.4045 0.4016 7.62%
  QoQ % 3.15% 52.06% -31.74% 1.23% 2.25% 0.72% -
  Horiz. % 111.63% 108.22% 71.17% 104.26% 102.99% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.0500 1.8700 1.7700 1.6300 1.7400 1.7200 1.7500 -
P/RPS 0.55 0.51 0.47 0.44 0.46 0.48 0.49 8.01%
  QoQ % 7.84% 8.51% 6.82% -4.35% -4.17% -2.04% -
  Horiz. % 112.24% 104.08% 95.92% 89.80% 93.88% 97.96% 100.00%
P/EPS 6.69 6.83 6.61 6.48 6.78 6.94 7.24 -5.14%
  QoQ % -2.05% 3.33% 2.01% -4.42% -2.31% -4.14% -
  Horiz. % 92.40% 94.34% 91.30% 89.50% 93.65% 95.86% 100.00%
EY 14.95 14.63 15.13 15.44 14.76 14.42 13.81 5.44%
  QoQ % 2.19% -3.30% -2.01% 4.61% 2.36% 4.42% -
  Horiz. % 108.25% 105.94% 109.56% 111.80% 106.88% 104.42% 100.00%
DY 9.27 7.49 7.63 7.77 7.47 6.98 7.14 19.03%
  QoQ % 23.77% -1.83% -1.80% 4.02% 7.02% -2.24% -
  Horiz. % 129.83% 104.90% 106.86% 108.82% 104.62% 97.76% 100.00%
P/NAPS 1.05 0.98 1.42 0.89 0.96 0.97 1.00 3.31%
  QoQ % 7.14% -30.99% 59.55% -7.29% -1.03% -3.00% -
  Horiz. % 105.00% 98.00% 142.00% 89.00% 96.00% 97.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 -
Price 2.1100 1.8800 1.9700 1.7100 1.9300 1.8400 1.7000 -
P/RPS 0.57 0.51 0.52 0.46 0.51 0.51 0.48 12.15%
  QoQ % 11.76% -1.92% 13.04% -9.80% 0.00% 6.25% -
  Horiz. % 118.75% 106.25% 108.33% 95.83% 106.25% 106.25% 100.00%
P/EPS 6.89 6.87 7.36 6.79 7.52 7.42 7.03 -1.33%
  QoQ % 0.29% -6.66% 8.39% -9.71% 1.35% 5.55% -
  Horiz. % 98.01% 97.72% 104.69% 96.59% 106.97% 105.55% 100.00%
EY 14.52 14.55 13.59 14.72 13.31 13.48 14.22 1.40%
  QoQ % -0.21% 7.06% -7.68% 10.59% -1.26% -5.20% -
  Horiz. % 102.11% 102.32% 95.57% 103.52% 93.60% 94.80% 100.00%
DY 9.00 7.45 6.85 7.41 6.74 6.52 7.35 14.47%
  QoQ % 20.81% 8.76% -7.56% 9.94% 3.37% -11.29% -
  Horiz. % 122.45% 101.36% 93.20% 100.82% 91.70% 88.71% 100.00%
P/NAPS 1.08 0.98 1.58 0.93 1.07 1.04 0.97 7.43%
  QoQ % 10.20% -37.97% 69.89% -13.08% 2.88% 7.22% -
  Horiz. % 111.34% 101.03% 162.89% 95.88% 110.31% 107.22% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers