Highlights

[DAIBOCI] QoQ Quarter Result on 2010-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 28-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -16.50%    YoY -     -27.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 67,670 75,462 71,427 61,173 59,687 54,580 53,817 16.51%
  QoQ % -10.33% 5.65% 16.76% 2.49% 9.36% 1.42% -
  Horiz. % 125.74% 140.22% 132.72% 113.67% 110.91% 101.42% 100.00%
PBT 5,889 5,467 6,297 5,709 6,353 6,878 7,190 -12.47%
  QoQ % 7.72% -13.18% 10.30% -10.14% -7.63% -4.34% -
  Horiz. % 81.91% 76.04% 87.58% 79.40% 88.36% 95.66% 100.00%
Tax -1,043 -1,123 -1,367 -1,459 -1,169 -763 -1,173 -7.54%
  QoQ % 7.12% 17.85% 6.31% -24.81% -53.21% 34.95% -
  Horiz. % 88.92% 95.74% 116.54% 124.38% 99.66% 65.05% 100.00%
NP 4,846 4,344 4,930 4,250 5,184 6,115 6,017 -13.45%
  QoQ % 11.56% -11.89% 16.00% -18.02% -15.22% 1.63% -
  Horiz. % 80.54% 72.20% 81.93% 70.63% 86.16% 101.63% 100.00%
NP to SH 4,646 4,155 4,825 4,189 5,017 6,055 5,913 -14.86%
  QoQ % 11.82% -13.89% 15.18% -16.50% -17.14% 2.40% -
  Horiz. % 78.57% 70.27% 81.60% 70.84% 84.85% 102.40% 100.00%
Tax Rate 17.71 % 20.54 % 21.71 % 25.56 % 18.40 % 11.09 % 16.31 % 5.65%
  QoQ % -13.78% -5.39% -15.06% 38.91% 65.92% -32.00% -
  Horiz. % 108.58% 125.94% 133.11% 156.71% 112.81% 68.00% 100.00%
Total Cost 62,824 71,118 66,497 56,923 54,503 48,465 47,800 20.01%
  QoQ % -11.66% 6.95% 16.82% 4.44% 12.46% 1.39% -
  Horiz. % 131.43% 148.78% 139.12% 119.09% 114.02% 101.39% 100.00%
Net Worth 132,635 132,204 130,425 125,145 121,669 124,263 122,966 5.18%
  QoQ % 0.33% 1.36% 4.22% 2.86% -2.09% 1.05% -
  Horiz. % 107.86% 107.51% 106.07% 101.77% 98.95% 101.05% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,248 2,644 2,261 1,873 2,628 4,895 3,795 -29.49%
  QoQ % -14.98% 16.91% 20.73% -28.73% -46.30% 28.98% -
  Horiz. % 59.23% 69.67% 59.59% 49.36% 69.26% 128.98% 100.00%
Div Payout % 48.39 % 63.64 % 46.87 % 44.72 % 52.40 % 80.85 % 64.18 % -17.17%
  QoQ % -23.96% 35.78% 4.81% -14.66% -35.19% 25.97% -
  Horiz. % 75.40% 99.16% 73.03% 69.68% 81.65% 125.97% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 132,635 132,204 130,425 125,145 121,669 124,263 122,966 5.18%
  QoQ % 0.33% 1.36% 4.22% 2.86% -2.09% 1.05% -
  Horiz. % 107.86% 107.51% 106.07% 101.77% 98.95% 101.05% 100.00%
NOSH 74,935 75,545 75,390 74,937 75,104 75,310 75,905 -0.85%
  QoQ % -0.81% 0.21% 0.60% -0.22% -0.27% -0.78% -
  Horiz. % 98.72% 99.53% 99.32% 98.73% 98.95% 99.22% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.16 % 5.76 % 6.90 % 6.95 % 8.69 % 11.20 % 11.18 % -25.72%
  QoQ % 24.31% -16.52% -0.72% -20.02% -22.41% 0.18% -
  Horiz. % 64.04% 51.52% 61.72% 62.16% 77.73% 100.18% 100.00%
ROE 3.50 % 3.14 % 3.70 % 3.35 % 4.12 % 4.87 % 4.81 % -19.12%
  QoQ % 11.46% -15.14% 10.45% -18.69% -15.40% 1.25% -
  Horiz. % 72.77% 65.28% 76.92% 69.65% 85.65% 101.25% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.30 99.89 94.74 81.63 79.47 72.47 70.90 17.51%
  QoQ % -9.60% 5.44% 16.06% 2.72% 9.66% 2.21% -
  Horiz. % 127.36% 140.89% 133.62% 115.13% 112.09% 102.21% 100.00%
EPS 6.20 5.50 6.40 5.59 6.68 8.04 7.79 -14.13%
  QoQ % 12.73% -14.06% 14.49% -16.32% -16.92% 3.21% -
  Horiz. % 79.59% 70.60% 82.16% 71.76% 85.75% 103.21% 100.00%
DPS 3.00 3.50 3.00 2.50 3.50 6.50 5.00 -28.88%
  QoQ % -14.29% 16.67% 20.00% -28.57% -46.15% 30.00% -
  Horiz. % 60.00% 70.00% 60.00% 50.00% 70.00% 130.00% 100.00%
NAPS 1.7700 1.7500 1.7300 1.6700 1.6200 1.6500 1.6200 6.09%
  QoQ % 1.14% 1.16% 3.59% 3.09% -1.82% 1.85% -
  Horiz. % 109.26% 108.02% 106.79% 103.09% 100.00% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.64 23.01 21.78 18.66 18.20 16.65 16.41 16.54%
  QoQ % -10.30% 5.65% 16.72% 2.53% 9.31% 1.46% -
  Horiz. % 125.78% 140.22% 132.72% 113.71% 110.91% 101.46% 100.00%
EPS 1.42 1.27 1.47 1.28 1.53 1.85 1.80 -14.63%
  QoQ % 11.81% -13.61% 14.84% -16.34% -17.30% 2.78% -
  Horiz. % 78.89% 70.56% 81.67% 71.11% 85.00% 102.78% 100.00%
DPS 0.69 0.81 0.69 0.57 0.80 1.49 1.16 -29.29%
  QoQ % -14.81% 17.39% 21.05% -28.75% -46.31% 28.45% -
  Horiz. % 59.48% 69.83% 59.48% 49.14% 68.97% 128.45% 100.00%
NAPS 0.4045 0.4032 0.3978 0.3817 0.3711 0.3790 0.3750 5.18%
  QoQ % 0.32% 1.36% 4.22% 2.86% -2.08% 1.07% -
  Horiz. % 107.87% 107.52% 106.08% 101.79% 98.96% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.7200 1.7500 2.0100 2.1100 2.4100 1.5300 1.1100 -
P/RPS 1.90 1.75 2.12 2.58 3.03 2.11 1.57 13.58%
  QoQ % 8.57% -17.45% -17.83% -14.85% 43.60% 34.39% -
  Horiz. % 121.02% 111.46% 135.03% 164.33% 192.99% 134.39% 100.00%
P/EPS 27.74 31.82 31.41 37.75 36.08 19.03 14.25 55.97%
  QoQ % -12.82% 1.31% -16.79% 4.63% 89.60% 33.54% -
  Horiz. % 194.67% 223.30% 220.42% 264.91% 253.19% 133.54% 100.00%
EY 3.60 3.14 3.18 2.65 2.77 5.25 7.02 -35.96%
  QoQ % 14.65% -1.26% 20.00% -4.33% -47.24% -25.21% -
  Horiz. % 51.28% 44.73% 45.30% 37.75% 39.46% 74.79% 100.00%
DY 1.74 2.00 1.49 1.18 1.45 4.25 4.50 -46.96%
  QoQ % -13.00% 34.23% 26.27% -18.62% -65.88% -5.56% -
  Horiz. % 38.67% 44.44% 33.11% 26.22% 32.22% 94.44% 100.00%
P/NAPS 0.97 1.00 1.16 1.26 1.49 0.93 0.69 25.52%
  QoQ % -3.00% -13.79% -7.94% -15.44% 60.22% 34.78% -
  Horiz. % 140.58% 144.93% 168.12% 182.61% 215.94% 134.78% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 -
Price 1.8400 1.7000 1.8800 2.2200 2.1400 1.9900 1.4800 -
P/RPS 2.04 1.70 1.98 2.72 2.69 2.75 2.09 -1.60%
  QoQ % 20.00% -14.14% -27.21% 1.12% -2.18% 31.58% -
  Horiz. % 97.61% 81.34% 94.74% 130.14% 128.71% 131.58% 100.00%
P/EPS 29.68 30.91 29.37 39.71 32.04 24.75 19.00 34.67%
  QoQ % -3.98% 5.24% -26.04% 23.94% 29.45% 30.26% -
  Horiz. % 156.21% 162.68% 154.58% 209.00% 168.63% 130.26% 100.00%
EY 3.37 3.24 3.40 2.52 3.12 4.04 5.26 -25.70%
  QoQ % 4.01% -4.71% 34.92% -19.23% -22.77% -23.19% -
  Horiz. % 64.07% 61.60% 64.64% 47.91% 59.32% 76.81% 100.00%
DY 1.63 2.06 1.60 1.13 1.64 3.27 3.38 -38.53%
  QoQ % -20.87% 28.75% 41.59% -31.10% -49.85% -3.25% -
  Horiz. % 48.22% 60.95% 47.34% 33.43% 48.52% 96.75% 100.00%
P/NAPS 1.04 0.97 1.09 1.33 1.32 1.21 0.91 9.32%
  QoQ % 7.22% -11.01% -18.05% 0.76% 9.09% 32.97% -
  Horiz. % 114.29% 106.59% 119.78% 146.15% 145.05% 132.97% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers