Highlights

[DAIBOCI] QoQ Cumulative 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 -     47.22%    YoY -     0.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 139,335 68,759 284,229 208,526 140,861 67,670 267,749 -35.33%
  QoQ % 102.64% -75.81% 36.30% 48.04% 108.16% -74.73% -
  Horiz. % 52.04% 25.68% 106.16% 77.88% 52.61% 25.27% 100.00%
PBT 15,987 7,194 25,277 18,005 12,512 5,889 23,826 -23.37%
  QoQ % 122.23% -71.54% 40.39% 43.90% 112.46% -75.28% -
  Horiz. % 67.10% 30.19% 106.09% 75.57% 52.51% 24.72% 100.00%
Tax -4,163 -1,909 -4,521 -3,279 -2,506 -1,043 -5,118 -12.87%
  QoQ % -118.07% 57.77% -37.88% -30.85% -140.27% 79.62% -
  Horiz. % 81.34% 37.30% 88.34% 64.07% 48.96% 20.38% 100.00%
NP 11,824 5,285 20,756 14,726 10,006 4,846 18,708 -26.37%
  QoQ % 123.73% -74.54% 40.95% 47.17% 106.48% -74.10% -
  Horiz. % 63.20% 28.25% 110.95% 78.71% 53.49% 25.90% 100.00%
NP to SH 11,490 5,103 20,075 14,164 9,621 4,646 18,186 -26.39%
  QoQ % 125.16% -74.58% 41.73% 47.22% 107.08% -74.45% -
  Horiz. % 63.18% 28.06% 110.39% 77.88% 52.90% 25.55% 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 127,511 63,474 263,473 193,800 130,855 62,824 249,041 -36.03%
  QoQ % 100.89% -75.91% 35.95% 48.10% 108.29% -74.77% -
  Horiz. % 51.20% 25.49% 105.80% 77.82% 52.54% 25.23% 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 7,125 2,611 10,119 7,127 4,870 2,248 9,405 -16.91%
  QoQ % 172.86% -74.20% 41.99% 46.33% 116.65% -76.10% -
  Horiz. % 75.76% 27.76% 107.59% 75.78% 51.78% 23.90% 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 7.82 % 3.58 % 21.43 % 10.32 % 7.09 % 3.50 % 13.81 % -31.58%
  QoQ % 118.44% -83.29% 107.66% 45.56% 102.57% -74.66% -
  Horiz. % 56.63% 25.92% 155.18% 74.73% 51.34% 25.34% 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 185.78 92.16 379.18 277.96 187.99 90.30 355.85 -35.19%
  QoQ % 101.58% -75.69% 36.42% 47.86% 108.18% -74.62% -
  Horiz. % 52.21% 25.90% 106.56% 78.11% 52.83% 25.38% 100.00%
EPS 15.32 6.84 17.78 18.88 12.84 6.20 24.17 -26.23%
  QoQ % 123.98% -61.53% -5.83% 47.04% 107.10% -74.35% -
  Horiz. % 63.38% 28.30% 73.56% 78.11% 53.12% 25.65% 100.00%
DPS 9.50 3.50 13.50 9.50 6.50 3.00 12.50 -16.73%
  QoQ % 171.43% -74.07% 42.11% 46.15% 116.67% -76.00% -
  Horiz. % 76.00% 28.00% 108.00% 76.00% 52.00% 24.00% 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 42.49 20.97 86.68 63.59 42.96 20.64 81.66 -35.33%
  QoQ % 102.62% -75.81% 36.31% 48.02% 108.14% -74.72% -
  Horiz. % 52.03% 25.68% 106.15% 77.87% 52.61% 25.28% 100.00%
EPS 3.50 1.56 6.12 4.32 2.93 1.42 5.55 -26.48%
  QoQ % 124.36% -74.51% 41.67% 47.44% 106.34% -74.41% -
  Horiz. % 63.06% 28.11% 110.27% 77.84% 52.79% 25.59% 100.00%
DPS 2.17 0.80 3.09 2.17 1.49 0.69 2.87 -17.02%
  QoQ % 171.25% -74.11% 42.40% 45.64% 115.94% -75.96% -
  Horiz. % 75.61% 27.87% 107.67% 75.61% 51.92% 24.04% 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 1.10 2.03 0.47 0.59 0.93 1.90 0.49 71.53%
  QoQ % -45.81% 331.91% -20.34% -36.56% -51.05% 287.76% -
  Horiz. % 224.49% 414.29% 95.92% 120.41% 189.80% 387.76% 100.00%
P/EPS 13.38 27.34 6.61 8.63 13.55 27.74 7.24 50.65%
  QoQ % -51.06% 313.62% -23.41% -36.31% -51.15% 283.15% -
  Horiz. % 184.81% 377.62% 91.30% 119.20% 187.15% 383.15% 100.00%
EY 7.47 3.66 15.13 11.58 7.38 3.60 13.81 -33.64%
  QoQ % 104.10% -75.81% 30.66% 56.91% 105.00% -73.93% -
  Horiz. % 54.09% 26.50% 109.56% 83.85% 53.44% 26.07% 100.00%
DY 4.63 1.87 7.63 5.83 3.74 1.74 7.14 -25.10%
  QoQ % 147.59% -75.49% 30.87% 55.88% 114.94% -75.63% -
  Horiz. % 64.85% 26.19% 106.86% 81.65% 52.38% 24.37% 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 1.14 2.04 0.52 0.62 1.03 2.04 0.48 78.10%
  QoQ % -44.12% 292.31% -16.13% -39.81% -49.51% 325.00% -
  Horiz. % 237.50% 425.00% 108.33% 129.17% 214.58% 425.00% 100.00%
P/EPS 13.77 27.49 7.36 9.06 15.03 29.68 7.03 56.61%
  QoQ % -49.91% 273.51% -18.76% -39.72% -49.36% 322.19% -
  Horiz. % 195.87% 391.04% 104.69% 128.88% 213.80% 422.19% 100.00%
EY 7.26 3.64 13.59 11.04 6.65 3.37 14.22 -36.15%
  QoQ % 99.45% -73.22% 23.10% 66.02% 97.33% -76.30% -
  Horiz. % 51.05% 25.60% 95.57% 77.64% 46.77% 23.70% 100.00%
DY 4.50 1.86 6.85 5.56 3.37 1.63 7.35 -27.92%
  QoQ % 141.94% -72.85% 23.20% 64.99% 106.75% -77.82% -
  Horiz. % 61.22% 25.31% 93.20% 75.65% 45.85% 22.18% 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.
 


 

359  242  497  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
Partners & Brokers