Highlights

[DAIBOCI] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     33.97%    YoY -     22.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 230,139 142,846 73,386 278,752 204,992 139,335 68,759 123.59%
  QoQ % 61.11% 94.65% -73.67% 35.98% 47.12% 102.64% -
  Horiz. % 334.70% 207.75% 106.73% 405.40% 298.13% 202.64% 100.00%
PBT 27,655 17,573 9,502 33,921 25,240 15,987 7,194 145.20%
  QoQ % 57.37% 84.94% -71.99% 34.39% 57.88% 122.23% -
  Horiz. % 384.42% 244.27% 132.08% 471.52% 350.85% 222.23% 100.00%
Tax -7,128 -4,446 -2,390 -8,901 -6,476 -4,163 -1,909 140.49%
  QoQ % -60.32% -86.03% 73.15% -37.45% -55.56% -118.07% -
  Horiz. % 373.39% 232.90% 125.20% 466.27% 339.24% 218.07% 100.00%
NP 20,527 13,127 7,112 25,020 18,764 11,824 5,285 146.89%
  QoQ % 56.37% 84.58% -71.57% 33.34% 58.69% 123.73% -
  Horiz. % 388.40% 248.38% 134.57% 473.42% 355.04% 223.73% 100.00%
NP to SH 20,527 13,127 7,112 24,641 18,393 11,490 5,103 152.72%
  QoQ % 56.37% 84.58% -71.14% 33.97% 60.08% 125.16% -
  Horiz. % 402.25% 257.24% 139.37% 482.87% 360.44% 225.16% 100.00%
Tax Rate 25.77 % 25.30 % 25.15 % 26.24 % 25.66 % 26.04 % 26.54 % -1.94%
  QoQ % 1.86% 0.60% -4.15% 2.26% -1.46% -1.88% -
  Horiz. % 97.10% 95.33% 94.76% 98.87% 96.68% 98.12% 100.00%
Total Cost 209,612 129,719 66,274 253,732 186,228 127,511 63,474 121.60%
  QoQ % 61.59% 95.73% -73.88% 36.25% 46.05% 100.89% -
  Horiz. % 330.23% 204.37% 104.41% 399.74% 293.39% 200.89% 100.00%
Net Worth 158,948 154,435 154,263 150,747 149,499 147,000 142,496 7.55%
  QoQ % 2.92% 0.11% 2.33% 0.83% 1.70% 3.16% -
  Horiz. % 111.55% 108.38% 108.26% 105.79% 104.92% 103.16% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,488 7,948 4,537 18,701 14,723 7,125 2,611 183.60%
  QoQ % 57.11% 75.19% -75.74% 27.02% 106.65% 172.86% -
  Horiz. % 478.28% 304.42% 173.76% 716.22% 563.86% 272.86% 100.00%
Div Payout % 60.84 % 60.55 % 63.80 % 75.90 % 80.05 % 62.01 % 51.17 % 12.22%
  QoQ % 0.48% -5.09% -15.94% -5.18% 29.09% 21.18% -
  Horiz. % 118.90% 118.33% 124.68% 148.33% 156.44% 121.18% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 158,948 154,435 154,263 150,747 149,499 147,000 142,496 7.55%
  QoQ % 2.92% 0.11% 2.33% 0.83% 1.70% 3.16% -
  Horiz. % 111.55% 108.38% 108.26% 105.79% 104.92% 103.16% 100.00%
NOSH 113,534 113,555 113,429 113,344 113,257 75,000 74,605 32.27%
  QoQ % -0.02% 0.11% 0.07% 0.08% 51.01% 0.53% -
  Horiz. % 152.18% 152.21% 152.04% 151.93% 151.81% 100.53% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.92 % 9.19 % 9.69 % 8.98 % 9.15 % 8.49 % 7.69 % 10.39%
  QoQ % -2.94% -5.16% 7.91% -1.86% 7.77% 10.40% -
  Horiz. % 115.99% 119.51% 126.01% 116.78% 118.99% 110.40% 100.00%
ROE 12.91 % 8.50 % 4.61 % 16.35 % 12.30 % 7.82 % 3.58 % 134.98%
  QoQ % 51.88% 84.38% -71.80% 32.93% 57.29% 118.44% -
  Horiz. % 360.61% 237.43% 128.77% 456.70% 343.58% 218.44% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 202.70 125.79 64.70 245.93 181.00 185.78 92.16 69.04%
  QoQ % 61.14% 94.42% -73.69% 35.87% -2.57% 101.58% -
  Horiz. % 219.94% 136.49% 70.20% 266.85% 196.40% 201.58% 100.00%
EPS 18.08 11.56 6.27 21.74 16.24 15.32 6.84 91.06%
  QoQ % 56.40% 84.37% -71.16% 33.87% 6.01% 123.98% -
  Horiz. % 264.33% 169.01% 91.67% 317.84% 237.43% 223.98% 100.00%
DPS 11.00 7.00 4.00 16.50 13.00 9.50 3.50 114.41%
  QoQ % 57.14% 75.00% -75.76% 26.92% 36.84% 171.43% -
  Horiz. % 314.29% 200.00% 114.29% 471.43% 371.43% 271.43% 100.00%
NAPS 1.4000 1.3600 1.3600 1.3300 1.3200 1.9600 1.9100 -18.69%
  QoQ % 2.94% 0.00% 2.26% 0.76% -32.65% 2.62% -
  Horiz. % 73.30% 71.20% 71.20% 69.63% 69.11% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.19 43.56 22.38 85.01 62.52 42.49 20.97 123.60%
  QoQ % 61.13% 94.64% -73.67% 35.97% 47.14% 102.62% -
  Horiz. % 334.72% 207.73% 106.72% 405.39% 298.14% 202.62% 100.00%
EPS 6.26 4.00 2.17 7.51 5.61 3.50 1.56 152.31%
  QoQ % 56.50% 84.33% -71.11% 33.87% 60.29% 124.36% -
  Horiz. % 401.28% 256.41% 139.10% 481.41% 359.62% 224.36% 100.00%
DPS 3.81 2.42 1.38 5.70 4.49 2.17 0.80 182.80%
  QoQ % 57.44% 75.36% -75.79% 26.95% 106.91% 171.25% -
  Horiz. % 476.25% 302.50% 172.50% 712.50% 561.25% 271.25% 100.00%
NAPS 0.4847 0.4710 0.4705 0.4597 0.4559 0.4483 0.4346 7.54%
  QoQ % 2.91% 0.11% 2.35% 0.83% 1.70% 3.15% -
  Horiz. % 111.53% 108.38% 108.26% 105.78% 104.90% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.5400 3.5700 2.8100 2.5500 2.4200 2.0500 1.8700 -
P/RPS 1.75 2.84 4.34 1.04 1.34 1.10 2.03 -9.41%
  QoQ % -38.38% -34.56% 317.31% -22.39% 21.82% -45.81% -
  Horiz. % 86.21% 139.90% 213.79% 51.23% 66.01% 54.19% 100.00%
P/EPS 19.58 30.88 44.82 11.73 14.90 13.38 27.34 -19.94%
  QoQ % -36.59% -31.10% 282.10% -21.28% 11.36% -51.06% -
  Horiz. % 71.62% 112.95% 163.94% 42.90% 54.50% 48.94% 100.00%
EY 5.11 3.24 2.23 8.53 6.71 7.47 3.66 24.89%
  QoQ % 57.72% 45.29% -73.86% 27.12% -10.17% 104.10% -
  Horiz. % 139.62% 88.52% 60.93% 233.06% 183.33% 204.10% 100.00%
DY 3.11 1.96 1.42 6.47 5.37 4.63 1.87 40.33%
  QoQ % 58.67% 38.03% -78.05% 20.48% 15.98% 147.59% -
  Horiz. % 166.31% 104.81% 75.94% 345.99% 287.17% 247.59% 100.00%
P/NAPS 2.53 2.63 2.07 1.92 1.83 1.05 0.98 88.08%
  QoQ % -3.80% 27.05% 7.81% 4.92% 74.29% 7.14% -
  Horiz. % 258.16% 268.37% 211.22% 195.92% 186.73% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 -
Price 3.6500 3.4500 3.1000 2.5200 2.6200 2.1100 1.8800 -
P/RPS 1.80 2.74 4.79 1.02 1.45 1.14 2.04 -8.00%
  QoQ % -34.31% -42.80% 369.61% -29.66% 27.19% -44.12% -
  Horiz. % 88.24% 134.31% 234.80% 50.00% 71.08% 55.88% 100.00%
P/EPS 20.19 29.84 49.44 11.59 16.13 13.77 27.49 -18.58%
  QoQ % -32.34% -39.64% 326.57% -28.15% 17.14% -49.91% -
  Horiz. % 73.44% 108.55% 179.85% 42.16% 58.68% 50.09% 100.00%
EY 4.95 3.35 2.02 8.63 6.20 7.26 3.64 22.72%
  QoQ % 47.76% 65.84% -76.59% 39.19% -14.60% 99.45% -
  Horiz. % 135.99% 92.03% 55.49% 237.09% 170.33% 199.45% 100.00%
DY 3.01 2.03 1.29 6.55 4.96 4.50 1.86 37.80%
  QoQ % 48.28% 57.36% -80.31% 32.06% 10.22% 141.94% -
  Horiz. % 161.83% 109.14% 69.35% 352.15% 266.67% 241.94% 100.00%
P/NAPS 2.61 2.54 2.28 1.89 1.98 1.08 0.98 92.02%
  QoQ % 2.76% 11.40% 20.63% -4.55% 83.33% 10.20% -
  Horiz. % 266.33% 259.18% 232.65% 192.86% 202.04% 110.20% 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.
 


 

179  387  534  1230 

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 0.0550.00 
 HSI-C7V 0.205-0.025 
 MYEG 1.14-0.04 
 DSONIC-WA 0.50+0.115 
 DGB 0.060.00 
Partners & Brokers