Highlights

[DAIBOCI] QoQ Quarter Result on 2011-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     7.08%    YoY -     18.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 68,759 75,703 67,665 73,191 67,670 75,462 71,427 -2.50%
  QoQ % -9.17% 11.88% -7.55% 8.16% -10.33% 5.65% -
  Horiz. % 96.26% 105.99% 94.73% 102.47% 94.74% 105.65% 100.00%
PBT 7,194 7,272 5,493 6,623 5,889 5,467 6,297 9.28%
  QoQ % -1.07% 32.39% -17.06% 12.46% 7.72% -13.18% -
  Horiz. % 114.24% 115.48% 87.23% 105.18% 93.52% 86.82% 100.00%
Tax -1,909 -1,242 -773 -1,463 -1,043 -1,123 -1,367 24.91%
  QoQ % -53.70% -60.67% 47.16% -40.27% 7.12% 17.85% -
  Horiz. % 139.65% 90.86% 56.55% 107.02% 76.30% 82.15% 100.00%
NP 5,285 6,030 4,720 5,160 4,846 4,344 4,930 4.74%
  QoQ % -12.35% 27.75% -8.53% 6.48% 11.56% -11.89% -
  Horiz. % 107.20% 122.31% 95.74% 104.67% 98.30% 88.11% 100.00%
NP to SH 5,103 5,911 4,543 4,975 4,646 4,155 4,825 3.80%
  QoQ % -13.67% 30.11% -8.68% 7.08% 11.82% -13.89% -
  Horiz. % 105.76% 122.51% 94.16% 103.11% 96.29% 86.11% 100.00%
Tax Rate 26.54 % 17.08 % 14.07 % 22.09 % 17.71 % 20.54 % 21.71 % 14.32%
  QoQ % 55.39% 21.39% -36.31% 24.73% -13.78% -5.39% -
  Horiz. % 122.25% 78.67% 64.81% 101.75% 81.58% 94.61% 100.00%
Total Cost 63,474 69,673 62,945 68,031 62,824 71,118 66,497 -3.05%
  QoQ % -8.90% 10.69% -7.48% 8.29% -11.66% 6.95% -
  Horiz. % 95.45% 104.78% 94.66% 102.31% 94.48% 106.95% 100.00%
Net Worth 142,496 73,143 137,643 135,613 132,635 132,204 130,425 6.07%
  QoQ % 94.82% -46.86% 1.50% 2.25% 0.33% 1.36% -
  Horiz. % 109.25% 56.08% 105.53% 103.98% 101.69% 101.36% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,611 2,925 2,256 2,622 2,248 2,644 2,261 10.04%
  QoQ % -10.75% 29.66% -13.95% 16.65% -14.98% 16.91% -
  Horiz. % 115.45% 129.36% 99.77% 115.95% 99.40% 116.91% 100.00%
Div Payout % 51.17 % 49.50 % 49.67 % 52.71 % 48.39 % 63.64 % 46.87 % 6.02%
  QoQ % 3.37% -0.34% -5.77% 8.93% -23.96% 35.78% -
  Horiz. % 109.17% 105.61% 105.97% 112.46% 103.24% 135.78% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 142,496 73,143 137,643 135,613 132,635 132,204 130,425 6.07%
  QoQ % 94.82% -46.86% 1.50% 2.25% 0.33% 1.36% -
  Horiz. % 109.25% 56.08% 105.53% 103.98% 101.69% 101.36% 100.00%
NOSH 74,605 73,143 75,215 74,924 74,935 75,545 75,390 -0.70%
  QoQ % 2.00% -2.75% 0.39% -0.01% -0.81% 0.21% -
  Horiz. % 98.96% 97.02% 99.77% 99.38% 99.40% 100.21% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.69 % 7.97 % 6.98 % 7.05 % 7.16 % 5.76 % 6.90 % 7.49%
  QoQ % -3.51% 14.18% -0.99% -1.54% 24.31% -16.52% -
  Horiz. % 111.45% 115.51% 101.16% 102.17% 103.77% 83.48% 100.00%
ROE 3.58 % 8.08 % 3.30 % 3.67 % 3.50 % 3.14 % 3.70 % -2.17%
  QoQ % -55.69% 144.85% -10.08% 4.86% 11.46% -15.14% -
  Horiz. % 96.76% 218.38% 89.19% 99.19% 94.59% 84.86% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 92.16 103.50 89.96 97.69 90.30 99.89 94.74 -1.82%
  QoQ % -10.96% 15.05% -7.91% 8.18% -9.60% 5.44% -
  Horiz. % 97.28% 109.25% 94.95% 103.11% 95.31% 105.44% 100.00%
EPS 6.84 5.24 6.04 6.64 6.20 5.50 6.40 4.53%
  QoQ % 30.53% -13.25% -9.04% 7.10% 12.73% -14.06% -
  Horiz. % 106.88% 81.88% 94.38% 103.75% 96.87% 85.94% 100.00%
DPS 3.50 4.00 3.00 3.50 3.00 3.50 3.00 10.81%
  QoQ % -12.50% 33.33% -14.29% 16.67% -14.29% 16.67% -
  Horiz. % 116.67% 133.33% 100.00% 116.67% 100.00% 116.67% 100.00%
NAPS 1.9100 1.0000 1.8300 1.8100 1.7700 1.7500 1.7300 6.81%
  QoQ % 91.00% -45.36% 1.10% 2.26% 1.14% 1.16% -
  Horiz. % 110.40% 57.80% 105.78% 104.62% 102.31% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.97 23.09 20.64 22.32 20.64 23.01 21.78 -2.49%
  QoQ % -9.18% 11.87% -7.53% 8.14% -10.30% 5.65% -
  Horiz. % 96.28% 106.01% 94.77% 102.48% 94.77% 105.65% 100.00%
EPS 1.56 1.80 1.39 1.52 1.42 1.27 1.47 4.04%
  QoQ % -13.33% 29.50% -8.55% 7.04% 11.81% -13.61% -
  Horiz. % 106.12% 122.45% 94.56% 103.40% 96.60% 86.39% 100.00%
DPS 0.80 0.89 0.69 0.80 0.69 0.81 0.69 10.35%
  QoQ % -10.11% 28.99% -13.75% 15.94% -14.81% 17.39% -
  Horiz. % 115.94% 128.99% 100.00% 115.94% 100.00% 117.39% 100.00%
NAPS 0.4346 0.2231 0.4198 0.4136 0.4045 0.4032 0.3978 6.07%
  QoQ % 94.80% -46.86% 1.50% 2.25% 0.32% 1.36% -
  Horiz. % 109.25% 56.08% 105.53% 103.97% 101.68% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8700 1.7700 1.6300 1.7400 1.7200 1.7500 2.0100 -
P/RPS 2.03 1.71 1.81 1.78 1.90 1.75 2.12 -2.85%
  QoQ % 18.71% -5.52% 1.69% -6.32% 8.57% -17.45% -
  Horiz. % 95.75% 80.66% 85.38% 83.96% 89.62% 82.55% 100.00%
P/EPS 27.34 21.90 26.99 26.20 27.74 31.82 31.41 -8.83%
  QoQ % 24.84% -18.86% 3.02% -5.55% -12.82% 1.31% -
  Horiz. % 87.04% 69.72% 85.93% 83.41% 88.32% 101.31% 100.00%
EY 3.66 4.57 3.71 3.82 3.60 3.14 3.18 9.82%
  QoQ % -19.91% 23.18% -2.88% 6.11% 14.65% -1.26% -
  Horiz. % 115.09% 143.71% 116.67% 120.13% 113.21% 98.74% 100.00%
DY 1.87 2.26 1.84 2.01 1.74 2.00 1.49 16.33%
  QoQ % -17.26% 22.83% -8.46% 15.52% -13.00% 34.23% -
  Horiz. % 125.50% 151.68% 123.49% 134.90% 116.78% 134.23% 100.00%
P/NAPS 0.98 1.77 0.89 0.96 0.97 1.00 1.16 -10.62%
  QoQ % -44.63% 98.88% -7.29% -1.03% -3.00% -13.79% -
  Horiz. % 84.48% 152.59% 76.72% 82.76% 83.62% 86.21% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 -
Price 1.8800 1.9700 1.7100 1.9300 1.8400 1.7000 1.8800 -
P/RPS 2.04 1.90 1.90 1.98 2.04 1.70 1.98 2.01%
  QoQ % 7.37% 0.00% -4.04% -2.94% 20.00% -14.14% -
  Horiz. % 103.03% 95.96% 95.96% 100.00% 103.03% 85.86% 100.00%
P/EPS 27.49 24.38 28.31 29.07 29.68 30.91 29.37 -4.31%
  QoQ % 12.76% -13.88% -2.61% -2.06% -3.98% 5.24% -
  Horiz. % 93.60% 83.01% 96.39% 98.98% 101.06% 105.24% 100.00%
EY 3.64 4.10 3.53 3.44 3.37 3.24 3.40 4.65%
  QoQ % -11.22% 16.15% 2.62% 2.08% 4.01% -4.71% -
  Horiz. % 107.06% 120.59% 103.82% 101.18% 99.12% 95.29% 100.00%
DY 1.86 2.03 1.75 1.81 1.63 2.06 1.60 10.55%
  QoQ % -8.37% 16.00% -3.31% 11.04% -20.87% 28.75% -
  Horiz. % 116.25% 126.87% 109.38% 113.12% 101.87% 128.75% 100.00%
P/NAPS 0.98 1.97 0.93 1.07 1.04 0.97 1.09 -6.84%
  QoQ % -50.25% 111.83% -13.08% 2.88% 7.22% -11.01% -
  Horiz. % 89.91% 180.73% 85.32% 98.17% 95.41% 88.99% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers