Highlights

[DAIBOCI] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     1.68%    YoY -     9.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 278,752 273,322 278,670 275,036 284,229 278,034 281,722 -0.70%
  QoQ % 1.99% -1.92% 1.32% -3.23% 2.23% -1.31% -
  Horiz. % 98.95% 97.02% 98.92% 97.63% 100.89% 98.69% 100.00%
PBT 33,921 33,653 31,974 28,776 25,277 24,006 25,024 22.37%
  QoQ % 0.80% 5.25% 11.11% 13.84% 5.29% -4.07% -
  Horiz. % 135.55% 134.48% 127.77% 114.99% 101.01% 95.93% 100.00%
Tax -8,901 -8,634 -8,326 -7,636 -4,521 -4,372 -5,012 46.40%
  QoQ % -3.08% -3.71% -9.04% -68.90% -3.41% 12.77% -
  Horiz. % 177.59% 172.28% 166.12% 152.35% 90.20% 87.23% 100.00%
NP 25,020 25,018 23,648 21,140 20,756 19,634 20,012 15.98%
  QoQ % 0.01% 5.80% 11.86% 1.85% 5.71% -1.89% -
  Horiz. % 125.02% 125.02% 118.17% 105.64% 103.72% 98.11% 100.00%
NP to SH 24,641 24,524 22,980 20,412 20,075 18,885 19,242 17.84%
  QoQ % 0.48% 6.72% 12.58% 1.68% 6.30% -1.85% -
  Horiz. % 128.06% 127.45% 119.43% 106.08% 104.33% 98.15% 100.00%
Tax Rate 26.24 % 25.66 % 26.04 % 26.54 % 17.89 % 18.21 % 20.03 % 19.63%
  QoQ % 2.26% -1.46% -1.88% 48.35% -1.76% -9.09% -
  Horiz. % 131.00% 128.11% 130.00% 132.50% 89.32% 90.91% 100.00%
Total Cost 253,732 248,304 255,022 253,896 263,473 258,400 261,710 -2.03%
  QoQ % 2.19% -2.63% 0.44% -3.63% 1.96% -1.26% -
  Horiz. % 96.95% 94.88% 97.44% 97.01% 100.67% 98.74% 100.00%
Net Worth 150,747 149,499 147,000 142,496 93,698 137,288 135,623 7.27%
  QoQ % 0.83% 1.70% 3.16% 52.08% -31.75% 1.23% -
  Horiz. % 111.15% 110.23% 108.39% 105.07% 69.09% 101.23% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 18,701 19,631 14,250 10,444 10,119 9,502 9,740 54.17%
  QoQ % -4.73% 37.76% 36.43% 3.21% 6.49% -2.45% -
  Horiz. % 191.99% 201.53% 146.29% 107.23% 103.89% 97.55% 100.00%
Div Payout % 75.90 % 80.05 % 62.01 % 51.17 % 50.41 % 50.32 % 50.62 % 30.84%
  QoQ % -5.18% 29.09% 21.18% 1.51% 0.18% -0.59% -
  Horiz. % 149.94% 158.14% 122.50% 101.09% 99.59% 99.41% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 150,747 149,499 147,000 142,496 93,698 137,288 135,623 7.27%
  QoQ % 0.83% 1.70% 3.16% 52.08% -31.75% 1.23% -
  Horiz. % 111.15% 110.23% 108.39% 105.07% 69.09% 101.23% 100.00%
NOSH 113,344 113,257 75,000 74,605 74,958 75,021 74,929 31.61%
  QoQ % 0.08% 51.01% 0.53% -0.47% -0.08% 0.12% -
  Horiz. % 151.27% 151.15% 100.09% 99.57% 100.04% 100.12% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.98 % 9.15 % 8.49 % 7.69 % 7.30 % 7.06 % 7.10 % 16.87%
  QoQ % -1.86% 7.77% 10.40% 5.34% 3.40% -0.56% -
  Horiz. % 126.48% 128.87% 119.58% 108.31% 102.82% 99.44% 100.00%
ROE 16.35 % 16.40 % 15.63 % 14.32 % 21.43 % 13.76 % 14.19 % 9.86%
  QoQ % -0.30% 4.93% 9.15% -33.18% 55.74% -3.03% -
  Horiz. % 115.22% 115.57% 110.15% 100.92% 151.02% 96.97% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 245.93 241.33 371.56 368.65 379.18 370.61 375.98 -24.55%
  QoQ % 1.91% -35.05% 0.79% -2.78% 2.31% -1.43% -
  Horiz. % 65.41% 64.19% 98.82% 98.05% 100.85% 98.57% 100.00%
EPS 21.74 21.65 30.64 27.36 17.78 25.17 25.68 -10.46%
  QoQ % 0.42% -29.34% 11.99% 53.88% -29.36% -1.99% -
  Horiz. % 84.66% 84.31% 119.31% 106.54% 69.24% 98.01% 100.00%
DPS 16.50 17.33 19.00 14.00 13.50 12.67 13.00 17.14%
  QoQ % -4.79% -8.79% 35.71% 3.70% 6.55% -2.54% -
  Horiz. % 126.92% 133.31% 146.15% 107.69% 103.85% 97.46% 100.00%
NAPS 1.3300 1.3200 1.9600 1.9100 1.2500 1.8300 1.8100 -18.49%
  QoQ % 0.76% -32.65% 2.62% 52.80% -31.69% 1.10% -
  Horiz. % 73.48% 72.93% 108.29% 105.52% 69.06% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.01 83.36 84.99 83.88 86.68 84.79 85.92 -0.70%
  QoQ % 1.98% -1.92% 1.32% -3.23% 2.23% -1.32% -
  Horiz. % 98.94% 97.02% 98.92% 97.63% 100.88% 98.68% 100.00%
EPS 7.51 7.48 7.01 6.23 6.12 5.76 5.87 17.76%
  QoQ % 0.40% 6.70% 12.52% 1.80% 6.25% -1.87% -
  Horiz. % 127.94% 127.43% 119.42% 106.13% 104.26% 98.13% 100.00%
DPS 5.70 5.99 4.35 3.19 3.09 2.90 2.97 54.13%
  QoQ % -4.84% 37.70% 36.36% 3.24% 6.55% -2.36% -
  Horiz. % 191.92% 201.68% 146.46% 107.41% 104.04% 97.64% 100.00%
NAPS 0.4597 0.4559 0.4483 0.4346 0.2858 0.4187 0.4136 7.26%
  QoQ % 0.83% 1.70% 3.15% 52.06% -31.74% 1.23% -
  Horiz. % 111.15% 110.23% 108.39% 105.08% 69.10% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.5500 2.4200 2.0500 1.8700 1.7700 1.6300 1.7400 -
P/RPS 1.04 1.00 0.55 0.51 0.47 0.44 0.46 71.83%
  QoQ % 4.00% 81.82% 7.84% 8.51% 6.82% -4.35% -
  Horiz. % 226.09% 217.39% 119.57% 110.87% 102.17% 95.65% 100.00%
P/EPS 11.73 11.18 6.69 6.83 6.61 6.48 6.78 43.88%
  QoQ % 4.92% 67.12% -2.05% 3.33% 2.01% -4.42% -
  Horiz. % 173.01% 164.90% 98.67% 100.74% 97.49% 95.58% 100.00%
EY 8.53 8.95 14.95 14.63 15.13 15.44 14.76 -30.50%
  QoQ % -4.69% -40.13% 2.19% -3.30% -2.01% 4.61% -
  Horiz. % 57.79% 60.64% 101.29% 99.12% 102.51% 104.61% 100.00%
DY 6.47 7.16 9.27 7.49 7.63 7.77 7.47 -9.10%
  QoQ % -9.64% -22.76% 23.77% -1.83% -1.80% 4.02% -
  Horiz. % 86.61% 95.85% 124.10% 100.27% 102.14% 104.02% 100.00%
P/NAPS 1.92 1.83 1.05 0.98 1.42 0.89 0.96 58.41%
  QoQ % 4.92% 74.29% 7.14% -30.99% 59.55% -7.29% -
  Horiz. % 200.00% 190.63% 109.38% 102.08% 147.92% 92.71% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 -
Price 2.5200 2.6200 2.1100 1.8800 1.9700 1.7100 1.9300 -
P/RPS 1.02 1.09 0.57 0.51 0.52 0.46 0.51 58.41%
  QoQ % -6.42% 91.23% 11.76% -1.92% 13.04% -9.80% -
  Horiz. % 200.00% 213.73% 111.76% 100.00% 101.96% 90.20% 100.00%
P/EPS 11.59 12.10 6.89 6.87 7.36 6.79 7.52 33.25%
  QoQ % -4.21% 75.62% 0.29% -6.66% 8.39% -9.71% -
  Horiz. % 154.12% 160.90% 91.62% 91.36% 97.87% 90.29% 100.00%
EY 8.63 8.26 14.52 14.55 13.59 14.72 13.31 -24.99%
  QoQ % 4.48% -43.11% -0.21% 7.06% -7.68% 10.59% -
  Horiz. % 64.84% 62.06% 109.09% 109.32% 102.10% 110.59% 100.00%
DY 6.55 6.62 9.00 7.45 6.85 7.41 6.74 -1.88%
  QoQ % -1.06% -26.44% 20.81% 8.76% -7.56% 9.94% -
  Horiz. % 97.18% 98.22% 133.53% 110.53% 101.63% 109.94% 100.00%
P/NAPS 1.89 1.98 1.08 0.98 1.58 0.93 1.07 45.87%
  QoQ % -4.55% 83.33% 10.20% -37.97% 69.89% -13.08% -
  Horiz. % 176.64% 185.05% 100.93% 91.59% 147.66% 86.92% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers