Highlights

[DAIBOCI] QoQ Quarter Result on 2013-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -15.42%    YoY -     -5.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 90,393 80,161 87,293 69,460 73,386 73,760 65,657 23.78%
  QoQ % 12.76% -8.17% 25.67% -5.35% -0.51% 12.34% -
  Horiz. % 137.67% 122.09% 132.95% 105.79% 111.77% 112.34% 100.00%
PBT 8,890 8,719 10,082 8,071 9,502 8,681 9,253 -2.64%
  QoQ % 1.96% -13.52% 24.92% -15.06% 9.46% -6.18% -
  Horiz. % 96.08% 94.23% 108.96% 87.23% 102.69% 93.82% 100.00%
Tax -2,286 -1,784 -2,682 -2,056 -2,390 -2,425 -2,313 -0.78%
  QoQ % -28.14% 33.48% -30.45% 13.97% 1.44% -4.84% -
  Horiz. % 98.83% 77.13% 115.95% 88.89% 103.33% 104.84% 100.00%
NP 6,604 6,935 7,400 6,015 7,112 6,256 6,940 -3.26%
  QoQ % -4.77% -6.28% 23.03% -15.42% 13.68% -9.86% -
  Horiz. % 95.16% 99.93% 106.63% 86.67% 102.48% 90.14% 100.00%
NP to SH 6,604 6,935 7,400 6,015 7,112 6,248 6,903 -2.91%
  QoQ % -4.77% -6.28% 23.03% -15.42% 13.83% -9.49% -
  Horiz. % 95.67% 100.46% 107.20% 87.14% 103.03% 90.51% 100.00%
Tax Rate 25.71 % 20.46 % 26.60 % 25.47 % 25.15 % 27.93 % 25.00 % 1.89%
  QoQ % 25.66% -23.08% 4.44% 1.27% -9.95% 11.72% -
  Horiz. % 102.84% 81.84% 106.40% 101.88% 100.60% 111.72% 100.00%
Total Cost 83,789 73,226 79,893 63,445 66,274 67,504 58,717 26.78%
  QoQ % 14.43% -8.34% 25.92% -4.27% -1.82% 14.97% -
  Horiz. % 142.70% 124.71% 136.06% 108.05% 112.87% 114.96% 100.00%
Net Worth 163,961 113,707 158,895 154,638 154,263 151,088 150,362 5.95%
  QoQ % 44.20% -28.44% 2.75% 0.24% 2.10% 0.48% -
  Horiz. % 109.04% 75.62% 105.68% 102.84% 102.59% 100.48% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,985 4,548 4,539 3,411 4,537 3,976 3,986 -0.03%
  QoQ % -12.38% 0.19% 33.09% -24.82% 14.11% -0.27% -
  Horiz. % 99.96% 114.08% 113.87% 85.56% 113.80% 99.73% 100.00%
Div Payout % 60.34 % 65.58 % 61.35 % 56.71 % 63.80 % 63.64 % 57.76 % 2.96%
  QoQ % -7.99% 6.89% 8.18% -11.11% 0.25% 10.18% -
  Horiz. % 104.47% 113.54% 106.22% 98.18% 110.46% 110.18% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 163,961 113,707 158,895 154,638 154,263 151,088 150,362 5.95%
  QoQ % 44.20% -28.44% 2.75% 0.24% 2.10% 0.48% -
  Horiz. % 109.04% 75.62% 105.68% 102.84% 102.59% 100.48% 100.00%
NOSH 113,862 113,707 113,496 113,705 113,429 113,600 113,910 -0.03%
  QoQ % 0.14% 0.19% -0.18% 0.24% -0.15% -0.27% -
  Horiz. % 99.96% 99.82% 99.64% 99.82% 99.58% 99.73% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.31 % 8.65 % 8.48 % 8.66 % 9.69 % 8.48 % 10.57 % -21.81%
  QoQ % -15.49% 2.00% -2.08% -10.63% 14.27% -19.77% -
  Horiz. % 69.16% 81.84% 80.23% 81.93% 91.67% 80.23% 100.00%
ROE 4.03 % 6.10 % 4.66 % 3.89 % 4.61 % 4.14 % 4.59 % -8.32%
  QoQ % -33.93% 30.90% 19.79% -15.62% 11.35% -9.80% -
  Horiz. % 87.80% 132.90% 101.53% 84.75% 100.44% 90.20% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.39 70.50 76.91 61.09 64.70 64.93 57.64 23.82%
  QoQ % 12.61% -8.33% 25.90% -5.58% -0.35% 12.65% -
  Horiz. % 137.73% 122.31% 133.43% 105.99% 112.25% 112.65% 100.00%
EPS 5.80 6.10 6.52 5.29 6.27 5.50 6.06 -2.88%
  QoQ % -4.92% -6.44% 23.25% -15.63% 14.00% -9.24% -
  Horiz. % 95.71% 100.66% 107.59% 87.29% 103.47% 90.76% 100.00%
DPS 3.50 4.00 4.00 3.00 4.00 3.50 3.50 -
  QoQ % -12.50% 0.00% 33.33% -25.00% 14.29% 0.00% -
  Horiz. % 100.00% 114.29% 114.29% 85.71% 114.29% 100.00% 100.00%
NAPS 1.4400 1.0000 1.4000 1.3600 1.3600 1.3300 1.3200 5.98%
  QoQ % 44.00% -28.57% 2.94% 0.00% 2.26% 0.76% -
  Horiz. % 109.09% 75.76% 106.06% 103.03% 103.03% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.57 24.45 26.62 21.18 22.38 22.49 20.02 23.80%
  QoQ % 12.76% -8.15% 25.68% -5.36% -0.49% 12.34% -
  Horiz. % 137.71% 122.13% 132.97% 105.79% 111.79% 112.34% 100.00%
EPS 2.01 2.11 2.26 1.83 2.17 1.91 2.11 -3.19%
  QoQ % -4.74% -6.64% 23.50% -15.67% 13.61% -9.48% -
  Horiz. % 95.26% 100.00% 107.11% 86.73% 102.84% 90.52% 100.00%
DPS 1.22 1.39 1.38 1.04 1.38 1.21 1.22 -
  QoQ % -12.23% 0.72% 32.69% -24.64% 14.05% -0.82% -
  Horiz. % 100.00% 113.93% 113.11% 85.25% 113.11% 99.18% 100.00%
NAPS 0.5000 0.3468 0.4846 0.4716 0.4705 0.4608 0.4586 5.94%
  QoQ % 44.18% -28.44% 2.76% 0.23% 2.11% 0.48% -
  Horiz. % 109.03% 75.62% 105.67% 102.83% 102.59% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.6300 4.1500 3.5400 3.5700 2.8100 2.5500 2.4200 -
P/RPS 5.83 5.89 4.60 5.84 4.34 3.93 4.20 24.46%
  QoQ % -1.02% 28.04% -21.23% 34.56% 10.43% -6.43% -
  Horiz. % 138.81% 140.24% 109.52% 139.05% 103.33% 93.57% 100.00%
P/EPS 79.83 68.04 54.29 67.49 44.82 46.36 39.93 58.77%
  QoQ % 17.33% 25.33% -19.56% 50.58% -3.32% 16.10% -
  Horiz. % 199.92% 170.40% 135.96% 169.02% 112.25% 116.10% 100.00%
EY 1.25 1.47 1.84 1.48 2.23 2.16 2.50 -37.03%
  QoQ % -14.97% -20.11% 24.32% -33.63% 3.24% -13.60% -
  Horiz. % 50.00% 58.80% 73.60% 59.20% 89.20% 86.40% 100.00%
DY 0.76 0.96 1.13 0.84 1.42 1.37 1.45 -35.02%
  QoQ % -20.83% -15.04% 34.52% -40.85% 3.65% -5.52% -
  Horiz. % 52.41% 66.21% 77.93% 57.93% 97.93% 94.48% 100.00%
P/NAPS 3.22 4.15 2.53 2.63 2.07 1.92 1.83 45.80%
  QoQ % -22.41% 64.03% -3.80% 27.05% 7.81% 4.92% -
  Horiz. % 175.96% 226.78% 138.25% 143.72% 113.11% 104.92% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 -
Price 4.5000 4.3000 3.6500 3.4500 3.1000 2.5200 2.6200 -
P/RPS 5.67 6.10 4.75 5.65 4.79 3.88 4.55 15.82%
  QoQ % -7.05% 28.42% -15.93% 17.95% 23.45% -14.73% -
  Horiz. % 124.62% 134.07% 104.40% 124.18% 105.27% 85.27% 100.00%
P/EPS 77.59 70.50 55.98 65.22 49.44 45.82 43.23 47.74%
  QoQ % 10.06% 25.94% -14.17% 31.92% 7.90% 5.99% -
  Horiz. % 179.48% 163.08% 129.49% 150.87% 114.37% 105.99% 100.00%
EY 1.29 1.42 1.79 1.53 2.02 2.18 2.31 -32.21%
  QoQ % -9.15% -20.67% 16.99% -24.26% -7.34% -5.63% -
  Horiz. % 55.84% 61.47% 77.49% 66.23% 87.45% 94.37% 100.00%
DY 0.78 0.93 1.10 0.87 1.29 1.39 1.34 -30.31%
  QoQ % -16.13% -15.45% 26.44% -32.56% -7.19% 3.73% -
  Horiz. % 58.21% 69.40% 82.09% 64.93% 96.27% 103.73% 100.00%
P/NAPS 3.12 4.30 2.61 2.54 2.28 1.89 1.98 35.45%
  QoQ % -27.44% 64.75% 2.76% 11.40% 20.63% -4.55% -
  Horiz. % 157.58% 217.17% 131.82% 128.28% 115.15% 95.45% 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

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers