Highlights

[DAIBOCI] QoQ Cumulative 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 -     94.12%    YoY -     -2.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 86,157 344,505 260,458 177,368 90,393 310,300 230,139 -48.09%
  QoQ % -74.99% 32.27% 46.85% 96.22% -70.87% 34.83% -
  Horiz. % 37.44% 149.69% 113.17% 77.07% 39.28% 134.83% 100.00%
PBT 8,149 31,048 23,916 17,242 8,890 36,374 27,655 -55.75%
  QoQ % -73.75% 29.82% 38.71% 93.95% -75.56% 31.53% -
  Horiz. % 29.47% 112.27% 86.48% 62.35% 32.15% 131.53% 100.00%
Tax -1,962 -7,312 -6,080 -4,422 -2,286 -8,912 -7,128 -57.72%
  QoQ % 73.17% -20.26% -37.49% -93.44% 74.35% -25.03% -
  Horiz. % 27.53% 102.58% 85.30% 62.04% 32.07% 125.03% 100.00%
NP 6,187 23,736 17,836 12,820 6,604 27,462 20,527 -55.08%
  QoQ % -73.93% 33.08% 39.13% 94.12% -75.95% 33.78% -
  Horiz. % 30.14% 115.63% 86.89% 62.45% 32.17% 133.78% 100.00%
NP to SH 6,187 23,736 17,836 12,820 6,604 27,462 20,527 -55.08%
  QoQ % -73.93% 33.08% 39.13% 94.12% -75.95% 33.78% -
  Horiz. % 30.14% 115.63% 86.89% 62.45% 32.17% 133.78% 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 79,970 320,769 242,622 164,548 83,789 282,838 209,612 -47.43%
  QoQ % -75.07% 32.21% 47.45% 96.38% -70.38% 34.93% -
  Horiz. % 38.15% 153.03% 115.75% 78.50% 39.97% 134.93% 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 3,973 14,775 10,806 7,969 3,985 17,036 12,488 -53.43%
  QoQ % -73.11% 36.73% 35.59% 99.99% -76.61% 36.42% -
  Horiz. % 31.81% 118.31% 86.53% 63.82% 31.91% 136.42% 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 3.61 % 14.02 % 10.74 % 7.71 % 4.03 % 17.03 % 12.91 % -57.27%
  QoQ % -74.25% 30.54% 39.30% 91.32% -76.34% 31.91% -
  Horiz. % 27.96% 108.60% 83.19% 59.72% 31.22% 131.91% 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 75.89 303.11 228.97 155.79 79.39 273.20 202.70 -48.08%
  QoQ % -74.96% 32.38% 46.97% 96.23% -70.94% 34.78% -
  Horiz. % 37.44% 149.54% 112.96% 76.86% 39.17% 134.78% 100.00%
EPS 5.45 8.70 15.68 11.26 5.80 24.18 18.08 -55.08%
  QoQ % -37.36% -44.52% 39.25% 94.14% -76.01% 33.74% -
  Horiz. % 30.14% 48.12% 86.73% 62.28% 32.08% 133.74% 100.00%
DPS 3.50 13.00 9.50 7.00 3.50 15.00 11.00 -53.43%
  QoQ % -73.08% 36.84% 35.71% 100.00% -76.67% 36.36% -
  Horiz. % 31.82% 118.18% 86.36% 63.64% 31.82% 136.36% 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 26.28 105.06 79.43 54.09 27.57 94.63 70.19 -48.08%
  QoQ % -74.99% 32.27% 46.85% 96.19% -70.87% 34.82% -
  Horiz. % 37.44% 149.68% 113.16% 77.06% 39.28% 134.82% 100.00%
EPS 1.89 7.24 5.44 3.91 2.01 8.38 6.26 -55.03%
  QoQ % -73.90% 33.09% 39.13% 94.53% -76.01% 33.87% -
  Horiz. % 30.19% 115.65% 86.90% 62.46% 32.11% 133.87% 100.00%
DPS 1.21 4.51 3.30 2.43 1.22 5.20 3.81 -53.48%
  QoQ % -73.17% 36.67% 35.80% 99.18% -76.54% 36.48% -
  Horiz. % 31.76% 118.37% 86.61% 63.78% 32.02% 136.48% 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 5.86 1.41 1.88 2.82 5.83 1.52 1.75 123.99%
  QoQ % 315.60% -25.00% -33.33% -51.63% 283.55% -13.14% -
  Horiz. % 334.86% 80.57% 107.43% 161.14% 333.14% 86.86% 100.00%
P/EPS 81.65 20.40 27.42 39.08 79.83 17.16 19.58 159.30%
  QoQ % 300.25% -25.60% -29.84% -51.05% 365.21% -12.36% -
  Horiz. % 417.01% 104.19% 140.04% 199.59% 407.71% 87.64% 100.00%
EY 1.22 4.90 3.65 2.56 1.25 5.83 5.11 -61.55%
  QoQ % -75.10% 34.25% 42.58% 104.80% -78.56% 14.09% -
  Horiz. % 23.87% 95.89% 71.43% 50.10% 24.46% 114.09% 100.00%
DY 0.79 3.05 2.21 1.59 0.76 3.61 3.11 -59.92%
  QoQ % -74.10% 38.01% 38.99% 109.21% -78.95% 16.08% -
  Horiz. % 25.40% 98.07% 71.06% 51.13% 24.44% 116.08% 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 5.69 1.53 1.86 2.82 5.67 1.57 1.80 115.54%
  QoQ % 271.90% -17.74% -34.04% -50.26% 261.15% -12.78% -
  Horiz. % 316.11% 85.00% 103.33% 156.67% 315.00% 87.22% 100.00%
P/EPS 79.27 22.17 27.10 39.08 77.59 17.78 20.19 149.08%
  QoQ % 257.56% -18.19% -30.66% -49.63% 336.39% -11.94% -
  Horiz. % 392.62% 109.81% 134.22% 193.56% 384.30% 88.06% 100.00%
EY 1.26 4.51 3.69 2.56 1.29 5.62 4.95 -59.87%
  QoQ % -72.06% 22.22% 44.14% 98.45% -77.05% 13.54% -
  Horiz. % 25.45% 91.11% 74.55% 51.72% 26.06% 113.54% 100.00%
DY 0.81 2.81 2.24 1.59 0.78 3.49 3.01 -58.35%
  QoQ % -71.17% 25.45% 40.88% 103.85% -77.65% 15.95% -
  Horiz. % 26.91% 93.36% 74.42% 52.82% 25.91% 115.95% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers