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 - 327,922
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 83.35 84.98 83.87 86.68 84.79 85.91 -0.70%
  QoQ % 1.99% -1.92% 1.32% -3.24% 2.23% -1.30% -
  Horiz. % 98.95% 97.02% 98.92% 97.63% 100.90% 98.70% 100.00%
EPS 7.51 7.48 7.01 6.22 6.12 5.76 5.87 17.76%
  QoQ % 0.40% 6.70% 12.70% 1.63% 6.25% -1.87% -
  Horiz. % 127.94% 127.43% 119.42% 105.96% 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 0.4345 0.2857 0.4187 0.4136 7.26%
  QoQ % 0.83% 1.70% 3.18% 52.08% -31.76% 1.23% -
  Horiz. % 111.15% 110.23% 108.39% 105.05% 69.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS