Highlights

[DAIBOCI] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 18-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     41.73%    YoY -     10.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 204,992 139,335 68,759 284,229 208,526 140,861 67,670 108.94%
  QoQ % 47.12% 102.64% -75.81% 36.30% 48.04% 108.16% -
  Horiz. % 302.93% 205.90% 101.61% 420.02% 308.15% 208.16% 100.00%
PBT 25,240 15,987 7,194 25,277 18,005 12,512 5,889 163.16%
  QoQ % 57.88% 122.23% -71.54% 40.39% 43.90% 112.46% -
  Horiz. % 428.60% 271.47% 122.16% 429.22% 305.74% 212.46% 100.00%
Tax -6,476 -4,163 -1,909 -4,521 -3,279 -2,506 -1,043 236.70%
  QoQ % -55.56% -118.07% 57.77% -37.88% -30.85% -140.27% -
  Horiz. % 620.90% 399.14% 183.03% 433.46% 314.38% 240.27% 100.00%
NP 18,764 11,824 5,285 20,756 14,726 10,006 4,846 145.97%
  QoQ % 58.69% 123.73% -74.54% 40.95% 47.17% 106.48% -
  Horiz. % 387.21% 244.00% 109.06% 428.31% 303.88% 206.48% 100.00%
NP to SH 18,393 11,490 5,103 20,075 14,164 9,621 4,646 149.63%
  QoQ % 60.08% 125.16% -74.58% 41.73% 47.22% 107.08% -
  Horiz. % 395.89% 247.31% 109.84% 432.09% 304.86% 207.08% 100.00%
Tax Rate 25.66 % 26.04 % 26.54 % 17.89 % 18.21 % 20.03 % 17.71 % 27.96%
  QoQ % -1.46% -1.88% 48.35% -1.76% -9.09% 13.10% -
  Horiz. % 144.89% 147.04% 149.86% 101.02% 102.82% 113.10% 100.00%
Total Cost 186,228 127,511 63,474 263,473 193,800 130,855 62,824 105.95%
  QoQ % 46.05% 100.89% -75.91% 35.95% 48.10% 108.29% -
  Horiz. % 296.43% 202.97% 101.03% 419.38% 308.48% 208.29% 100.00%
Net Worth 149,499 147,000 142,496 93,698 137,288 135,623 132,635 8.28%
  QoQ % 1.70% 3.16% 52.08% -31.75% 1.23% 2.25% -
  Horiz. % 112.71% 110.83% 107.43% 70.64% 103.51% 102.25% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,723 7,125 2,611 10,119 7,127 4,870 2,248 248.86%
  QoQ % 106.65% 172.86% -74.20% 41.99% 46.33% 116.65% -
  Horiz. % 654.94% 316.94% 116.15% 450.14% 317.03% 216.65% 100.00%
Div Payout % 80.05 % 62.01 % 51.17 % 50.41 % 50.32 % 50.62 % 48.39 % 39.75%
  QoQ % 29.09% 21.18% 1.51% 0.18% -0.59% 4.61% -
  Horiz. % 165.43% 128.15% 105.74% 104.17% 103.99% 104.61% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 149,499 147,000 142,496 93,698 137,288 135,623 132,635 8.28%
  QoQ % 1.70% 3.16% 52.08% -31.75% 1.23% 2.25% -
  Horiz. % 112.71% 110.83% 107.43% 70.64% 103.51% 102.25% 100.00%
NOSH 113,257 75,000 74,605 74,958 75,021 74,929 74,935 31.60%
  QoQ % 51.01% 0.53% -0.47% -0.08% 0.12% -0.01% -
  Horiz. % 151.14% 100.09% 99.56% 100.03% 100.11% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.15 % 8.49 % 7.69 % 7.30 % 7.06 % 7.10 % 7.16 % 17.71%
  QoQ % 7.77% 10.40% 5.34% 3.40% -0.56% -0.84% -
  Horiz. % 127.79% 118.58% 107.40% 101.96% 98.60% 99.16% 100.00%
ROE 12.30 % 7.82 % 3.58 % 21.43 % 10.32 % 7.09 % 3.50 % 130.62%
  QoQ % 57.29% 118.44% -83.29% 107.66% 45.56% 102.57% -
  Horiz. % 351.43% 223.43% 102.29% 612.29% 294.86% 202.57% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 181.00 185.78 92.16 379.18 277.96 187.99 90.30 58.77%
  QoQ % -2.57% 101.58% -75.69% 36.42% 47.86% 108.18% -
  Horiz. % 200.44% 205.74% 102.06% 419.91% 307.82% 208.18% 100.00%
EPS 16.24 15.32 6.84 17.78 18.88 12.84 6.20 89.69%
  QoQ % 6.01% 123.98% -61.53% -5.83% 47.04% 107.10% -
  Horiz. % 261.94% 247.10% 110.32% 286.77% 304.52% 207.10% 100.00%
DPS 13.00 9.50 3.50 13.50 9.50 6.50 3.00 165.09%
  QoQ % 36.84% 171.43% -74.07% 42.11% 46.15% 116.67% -
  Horiz. % 433.33% 316.67% 116.67% 450.00% 316.67% 216.67% 100.00%
NAPS 1.3200 1.9600 1.9100 1.2500 1.8300 1.8100 1.7700 -17.72%
  QoQ % -32.65% 2.62% 52.80% -31.69% 1.10% 2.26% -
  Horiz. % 74.58% 110.73% 107.91% 70.62% 103.39% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 62.52 42.49 20.97 86.68 63.59 42.96 20.64 108.93%
  QoQ % 47.14% 102.62% -75.81% 36.31% 48.02% 108.14% -
  Horiz. % 302.91% 205.86% 101.60% 419.96% 308.09% 208.14% 100.00%
EPS 5.61 3.50 1.56 6.12 4.32 2.93 1.42 149.29%
  QoQ % 60.29% 124.36% -74.51% 41.67% 47.44% 106.34% -
  Horiz. % 395.07% 246.48% 109.86% 430.99% 304.23% 206.34% 100.00%
DPS 4.49 2.17 0.80 3.09 2.17 1.49 0.69 247.36%
  QoQ % 106.91% 171.25% -74.11% 42.40% 45.64% 115.94% -
  Horiz. % 650.72% 314.49% 115.94% 447.83% 314.49% 215.94% 100.00%
NAPS 0.4559 0.4483 0.4346 0.2858 0.4187 0.4136 0.4045 8.28%
  QoQ % 1.70% 3.15% 52.06% -31.74% 1.23% 2.25% -
  Horiz. % 112.71% 110.83% 107.44% 70.66% 103.51% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.4200 2.0500 1.8700 1.7700 1.6300 1.7400 1.7200 -
P/RPS 1.34 1.10 2.03 0.47 0.59 0.93 1.90 -20.72%
  QoQ % 21.82% -45.81% 331.91% -20.34% -36.56% -51.05% -
  Horiz. % 70.53% 57.89% 106.84% 24.74% 31.05% 48.95% 100.00%
P/EPS 14.90 13.38 27.34 6.61 8.63 13.55 27.74 -33.85%
  QoQ % 11.36% -51.06% 313.62% -23.41% -36.31% -51.15% -
  Horiz. % 53.71% 48.23% 98.56% 23.83% 31.11% 48.85% 100.00%
EY 6.71 7.47 3.66 15.13 11.58 7.38 3.60 51.28%
  QoQ % -10.17% 104.10% -75.81% 30.66% 56.91% 105.00% -
  Horiz. % 186.39% 207.50% 101.67% 420.28% 321.67% 205.00% 100.00%
DY 5.37 4.63 1.87 7.63 5.83 3.74 1.74 111.54%
  QoQ % 15.98% 147.59% -75.49% 30.87% 55.88% 114.94% -
  Horiz. % 308.62% 266.09% 107.47% 438.51% 335.06% 214.94% 100.00%
P/NAPS 1.83 1.05 0.98 1.42 0.89 0.96 0.97 52.50%
  QoQ % 74.29% 7.14% -30.99% 59.55% -7.29% -1.03% -
  Horiz. % 188.66% 108.25% 101.03% 146.39% 91.75% 98.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 -
Price 2.6200 2.1100 1.8800 1.9700 1.7100 1.9300 1.8400 -
P/RPS 1.45 1.14 2.04 0.52 0.62 1.03 2.04 -20.31%
  QoQ % 27.19% -44.12% 292.31% -16.13% -39.81% -49.51% -
  Horiz. % 71.08% 55.88% 100.00% 25.49% 30.39% 50.49% 100.00%
P/EPS 16.13 13.77 27.49 7.36 9.06 15.03 29.68 -33.33%
  QoQ % 17.14% -49.91% 273.51% -18.76% -39.72% -49.36% -
  Horiz. % 54.35% 46.39% 92.62% 24.80% 30.53% 50.64% 100.00%
EY 6.20 7.26 3.64 13.59 11.04 6.65 3.37 49.98%
  QoQ % -14.60% 99.45% -73.22% 23.10% 66.02% 97.33% -
  Horiz. % 183.98% 215.43% 108.01% 403.26% 327.60% 197.33% 100.00%
DY 4.96 4.50 1.86 6.85 5.56 3.37 1.63 109.56%
  QoQ % 10.22% 141.94% -72.85% 23.20% 64.99% 106.75% -
  Horiz. % 304.29% 276.07% 114.11% 420.25% 341.10% 206.75% 100.00%
P/NAPS 1.98 1.08 0.98 1.58 0.93 1.07 1.04 53.43%
  QoQ % 83.33% 10.20% -37.97% 69.89% -13.08% 2.88% -
  Horiz. % 190.38% 103.85% 94.23% 151.92% 89.42% 102.88% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers