Highlights

[DAIBOCI] QoQ Cumulative 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 -     -74.58%    YoY -     9.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 278,752 204,992 139,335 68,759 284,229 208,526 140,861 57.30%
  QoQ % 35.98% 47.12% 102.64% -75.81% 36.30% 48.04% -
  Horiz. % 197.89% 145.53% 98.92% 48.81% 201.78% 148.04% 100.00%
PBT 33,921 25,240 15,987 7,194 25,277 18,005 12,512 93.84%
  QoQ % 34.39% 57.88% 122.23% -71.54% 40.39% 43.90% -
  Horiz. % 271.11% 201.73% 127.77% 57.50% 202.02% 143.90% 100.00%
Tax -8,901 -6,476 -4,163 -1,909 -4,521 -3,279 -2,506 131.90%
  QoQ % -37.45% -55.56% -118.07% 57.77% -37.88% -30.85% -
  Horiz. % 355.19% 258.42% 166.12% 76.18% 180.41% 130.85% 100.00%
NP 25,020 18,764 11,824 5,285 20,756 14,726 10,006 83.72%
  QoQ % 33.34% 58.69% 123.73% -74.54% 40.95% 47.17% -
  Horiz. % 250.05% 187.53% 118.17% 52.82% 207.44% 147.17% 100.00%
NP to SH 24,641 18,393 11,490 5,103 20,075 14,164 9,621 86.66%
  QoQ % 33.97% 60.08% 125.16% -74.58% 41.73% 47.22% -
  Horiz. % 256.12% 191.18% 119.43% 53.04% 208.66% 147.22% 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 253,732 186,228 127,511 63,474 263,473 193,800 130,855 55.19%
  QoQ % 36.25% 46.05% 100.89% -75.91% 35.95% 48.10% -
  Horiz. % 193.90% 142.32% 97.44% 48.51% 201.35% 148.10% 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 14,723 7,125 2,611 10,119 7,127 4,870 144.21%
  QoQ % 27.02% 106.65% 172.86% -74.20% 41.99% 46.33% -
  Horiz. % 383.99% 302.30% 146.29% 53.61% 207.77% 146.33% 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 % 12.30 % 7.82 % 3.58 % 21.43 % 10.32 % 7.09 % 74.11%
  QoQ % 32.93% 57.29% 118.44% -83.29% 107.66% 45.56% -
  Horiz. % 230.61% 173.48% 110.30% 50.49% 302.26% 145.56% 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 245.93 181.00 185.78 92.16 379.18 277.96 187.99 19.52%
  QoQ % 35.87% -2.57% 101.58% -75.69% 36.42% 47.86% -
  Horiz. % 130.82% 96.28% 98.82% 49.02% 201.70% 147.86% 100.00%
EPS 21.74 16.24 15.32 6.84 17.78 18.88 12.84 41.83%
  QoQ % 33.87% 6.01% 123.98% -61.53% -5.83% 47.04% -
  Horiz. % 169.31% 126.48% 119.31% 53.27% 138.47% 147.04% 100.00%
DPS 16.50 13.00 9.50 3.50 13.50 9.50 6.50 85.56%
  QoQ % 26.92% 36.84% 171.43% -74.07% 42.11% 46.15% -
  Horiz. % 253.85% 200.00% 146.15% 53.85% 207.69% 146.15% 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 - 327,898
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 62.52 42.49 20.97 86.68 63.59 42.96 57.29%
  QoQ % 35.97% 47.14% 102.62% -75.81% 36.31% 48.02% -
  Horiz. % 197.88% 145.53% 98.91% 48.81% 201.77% 148.02% 100.00%
EPS 7.51 5.61 3.50 1.56 6.12 4.32 2.93 86.76%
  QoQ % 33.87% 60.29% 124.36% -74.51% 41.67% 47.44% -
  Horiz. % 256.31% 191.47% 119.45% 53.24% 208.87% 147.44% 100.00%
DPS 5.70 4.49 2.17 0.80 3.09 2.17 1.49 143.61%
  QoQ % 26.95% 106.91% 171.25% -74.11% 42.40% 45.64% -
  Horiz. % 382.55% 301.34% 145.64% 53.69% 207.38% 145.64% 100.00%
NAPS 0.4597 0.4559 0.4483 0.4346 0.2858 0.4187 0.4136 7.26%
  QoQ % 0.83% 1.70% 3.15% 52.06% -31.74% 1.23% -
  Horiz. % 111.15% 110.23% 108.39% 105.08% 69.10% 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 1.34 1.10 2.03 0.47 0.59 0.93 7.70%
  QoQ % -22.39% 21.82% -45.81% 331.91% -20.34% -36.56% -
  Horiz. % 111.83% 144.09% 118.28% 218.28% 50.54% 63.44% 100.00%
P/EPS 11.73 14.90 13.38 27.34 6.61 8.63 13.55 -9.13%
  QoQ % -21.28% 11.36% -51.06% 313.62% -23.41% -36.31% -
  Horiz. % 86.57% 109.96% 98.75% 201.77% 48.78% 63.69% 100.00%
EY 8.53 6.71 7.47 3.66 15.13 11.58 7.38 10.09%
  QoQ % 27.12% -10.17% 104.10% -75.81% 30.66% 56.91% -
  Horiz. % 115.58% 90.92% 101.22% 49.59% 205.01% 156.91% 100.00%
DY 6.47 5.37 4.63 1.87 7.63 5.83 3.74 43.87%
  QoQ % 20.48% 15.98% 147.59% -75.49% 30.87% 55.88% -
  Horiz. % 172.99% 143.58% 123.80% 50.00% 204.01% 155.88% 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 1.45 1.14 2.04 0.52 0.62 1.03 -0.65%
  QoQ % -29.66% 27.19% -44.12% 292.31% -16.13% -39.81% -
  Horiz. % 99.03% 140.78% 110.68% 198.06% 50.49% 60.19% 100.00%
P/EPS 11.59 16.13 13.77 27.49 7.36 9.06 15.03 -15.84%
  QoQ % -28.15% 17.14% -49.91% 273.51% -18.76% -39.72% -
  Horiz. % 77.11% 107.32% 91.62% 182.90% 48.97% 60.28% 100.00%
EY 8.63 6.20 7.26 3.64 13.59 11.04 6.65 18.88%
  QoQ % 39.19% -14.60% 99.45% -73.22% 23.10% 66.02% -
  Horiz. % 129.77% 93.23% 109.17% 54.74% 204.36% 166.02% 100.00%
DY 6.55 4.96 4.50 1.86 6.85 5.56 3.37 55.43%
  QoQ % 32.06% 10.22% 141.94% -72.85% 23.20% 64.99% -
  Horiz. % 194.36% 147.18% 133.53% 55.19% 203.26% 164.99% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers