Highlights

[DAIBOCI] QoQ Quarter Result on 2014-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -5.88%    YoY -     3.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 86,157 84,047 83,090 86,975 90,393 80,161 87,293 -0.87%
  QoQ % 2.51% 1.15% -4.47% -3.78% 12.76% -8.17% -
  Horiz. % 98.70% 96.28% 95.19% 99.64% 103.55% 91.83% 100.00%
PBT 8,149 7,132 6,674 8,352 8,890 8,719 10,082 -13.24%
  QoQ % 14.26% 6.86% -20.09% -6.05% 1.96% -13.52% -
  Horiz. % 80.83% 70.74% 66.20% 82.84% 88.18% 86.48% 100.00%
Tax -1,962 -1,232 -1,658 -2,136 -2,286 -1,784 -2,682 -18.83%
  QoQ % -59.25% 25.69% 22.38% 6.56% -28.14% 33.48% -
  Horiz. % 73.15% 45.94% 61.82% 79.64% 85.23% 66.52% 100.00%
NP 6,187 5,900 5,016 6,216 6,604 6,935 7,400 -11.26%
  QoQ % 4.86% 17.62% -19.31% -5.88% -4.77% -6.28% -
  Horiz. % 83.61% 79.73% 67.78% 84.00% 89.24% 93.72% 100.00%
NP to SH 6,187 5,900 5,016 6,216 6,604 6,935 7,400 -11.26%
  QoQ % 4.86% 17.62% -19.31% -5.88% -4.77% -6.28% -
  Horiz. % 83.61% 79.73% 67.78% 84.00% 89.24% 93.72% 100.00%
Tax Rate 24.08 % 17.27 % 24.84 % 25.57 % 25.71 % 20.46 % 26.60 % -6.43%
  QoQ % 39.43% -30.48% -2.85% -0.54% 25.66% -23.08% -
  Horiz. % 90.53% 64.92% 93.38% 96.13% 96.65% 76.92% 100.00%
Total Cost 79,970 78,147 78,074 80,759 83,789 73,226 79,893 0.06%
  QoQ % 2.33% 0.09% -3.32% -3.62% 14.43% -8.34% -
  Horiz. % 100.10% 97.81% 97.72% 101.08% 104.88% 91.66% 100.00%
Net Worth 171,419 113,378 165,686 166,215 163,961 113,707 158,895 5.19%
  QoQ % 51.19% -31.57% -0.32% 1.37% 44.20% -28.44% -
  Horiz. % 107.88% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,973 3,968 2,837 3,984 3,985 4,548 4,539 -8.51%
  QoQ % 0.13% 39.87% -28.80% -0.01% -12.38% 0.19% -
  Horiz. % 87.52% 87.41% 62.49% 87.77% 87.78% 100.19% 100.00%
Div Payout % 64.22 % 67.26 % 56.56 % 64.10 % 60.34 % 65.58 % 61.35 % 3.10%
  QoQ % -4.52% 18.92% -11.76% 6.23% -7.99% 6.89% -
  Horiz. % 104.68% 109.63% 92.19% 104.48% 98.35% 106.89% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,419 113,378 165,686 166,215 163,961 113,707 158,895 5.19%
  QoQ % 51.19% -31.57% -0.32% 1.37% 44.20% -28.44% -
  Horiz. % 107.88% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
NOSH 113,522 113,378 113,484 113,846 113,862 113,707 113,496 0.02%
  QoQ % 0.13% -0.09% -0.32% -0.01% 0.14% 0.19% -
  Horiz. % 100.02% 99.90% 99.99% 100.31% 100.32% 100.19% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18 % 7.02 % 6.04 % 7.15 % 7.31 % 8.65 % 8.48 % -10.51%
  QoQ % 2.28% 16.23% -15.52% -2.19% -15.49% 2.00% -
  Horiz. % 84.67% 82.78% 71.23% 84.32% 86.20% 102.00% 100.00%
ROE 3.61 % 5.20 % 3.03 % 3.74 % 4.03 % 6.10 % 4.66 % -15.66%
  QoQ % -30.58% 71.62% -18.98% -7.20% -33.93% 30.90% -
  Horiz. % 77.47% 111.59% 65.02% 80.26% 86.48% 130.90% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.89 74.13 73.22 76.40 79.39 70.50 76.91 -0.89%
  QoQ % 2.37% 1.24% -4.16% -3.77% 12.61% -8.33% -
  Horiz. % 98.67% 96.39% 95.20% 99.34% 103.22% 91.67% 100.00%
EPS 5.45 2.17 4.42 5.46 5.80 6.10 6.52 -11.27%
  QoQ % 151.15% -50.90% -19.05% -5.86% -4.92% -6.44% -
  Horiz. % 83.59% 33.28% 67.79% 83.74% 88.96% 93.56% 100.00%
DPS 3.50 3.50 2.50 3.50 3.50 4.00 4.00 -8.52%
  QoQ % 0.00% 40.00% -28.57% 0.00% -12.50% 0.00% -
  Horiz. % 87.50% 87.50% 62.50% 87.50% 87.50% 100.00% 100.00%
NAPS 1.5100 1.0000 1.4600 1.4600 1.4400 1.0000 1.4000 5.18%
  QoQ % 51.00% -31.51% 0.00% 1.39% 44.00% -28.57% -
  Horiz. % 107.86% 71.43% 104.29% 104.29% 102.86% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.28 25.63 25.34 26.52 27.57 24.45 26.62 -0.85%
  QoQ % 2.54% 1.14% -4.45% -3.81% 12.76% -8.15% -
  Horiz. % 98.72% 96.28% 95.19% 99.62% 103.57% 91.85% 100.00%
EPS 1.89 1.80 1.53 1.90 2.01 2.11 2.26 -11.25%
  QoQ % 5.00% 17.65% -19.47% -5.47% -4.74% -6.64% -
  Horiz. % 83.63% 79.65% 67.70% 84.07% 88.94% 93.36% 100.00%
DPS 1.21 1.21 0.87 1.22 1.22 1.39 1.38 -8.40%
  QoQ % 0.00% 39.08% -28.69% 0.00% -12.23% 0.72% -
  Horiz. % 87.68% 87.68% 63.04% 88.41% 88.41% 100.72% 100.00%
NAPS 0.5228 0.3458 0.5053 0.5069 0.5000 0.3468 0.4846 5.19%
  QoQ % 51.19% -31.57% -0.32% 1.38% 44.18% -28.44% -
  Horiz. % 107.88% 71.36% 104.27% 104.60% 103.18% 71.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.4500 4.2600 4.3000 4.4000 4.6300 4.1500 3.5400 -
P/RPS 5.86 5.75 5.87 5.76 5.83 5.89 4.60 17.53%
  QoQ % 1.91% -2.04% 1.91% -1.20% -1.02% 28.04% -
  Horiz. % 127.39% 125.00% 127.61% 125.22% 126.74% 128.04% 100.00%
P/EPS 81.65 81.86 97.29 80.59 79.83 68.04 54.29 31.30%
  QoQ % -0.26% -15.86% 20.72% 0.95% 17.33% 25.33% -
  Horiz. % 150.40% 150.78% 179.20% 148.44% 147.04% 125.33% 100.00%
EY 1.22 1.22 1.03 1.24 1.25 1.47 1.84 -23.98%
  QoQ % 0.00% 18.45% -16.94% -0.80% -14.97% -20.11% -
  Horiz. % 66.30% 66.30% 55.98% 67.39% 67.93% 79.89% 100.00%
DY 0.79 0.82 0.58 0.80 0.76 0.96 1.13 -21.25%
  QoQ % -3.66% 41.38% -27.50% 5.26% -20.83% -15.04% -
  Horiz. % 69.91% 72.57% 51.33% 70.80% 67.26% 84.96% 100.00%
P/NAPS 2.95 4.26 2.95 3.01 3.22 4.15 2.53 10.79%
  QoQ % -30.75% 44.41% -1.99% -6.52% -22.41% 64.03% -
  Horiz. % 116.60% 168.38% 116.60% 118.97% 127.27% 164.03% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.3200 4.6300 4.2500 4.4000 4.5000 4.3000 3.6500 -
P/RPS 5.69 6.25 5.80 5.76 5.67 6.10 4.75 12.80%
  QoQ % -8.96% 7.76% 0.69% 1.59% -7.05% 28.42% -
  Horiz. % 119.79% 131.58% 122.11% 121.26% 119.37% 128.42% 100.00%
P/EPS 79.27 88.97 96.15 80.59 77.59 70.50 55.98 26.13%
  QoQ % -10.90% -7.47% 19.31% 3.87% 10.06% 25.94% -
  Horiz. % 141.60% 158.93% 171.76% 143.96% 138.60% 125.94% 100.00%
EY 1.26 1.12 1.04 1.24 1.29 1.42 1.79 -20.89%
  QoQ % 12.50% 7.69% -16.13% -3.88% -9.15% -20.67% -
  Horiz. % 70.39% 62.57% 58.10% 69.27% 72.07% 79.33% 100.00%
DY 0.81 0.76 0.59 0.80 0.78 0.93 1.10 -18.47%
  QoQ % 6.58% 28.81% -26.25% 2.56% -16.13% -15.45% -
  Horiz. % 73.64% 69.09% 53.64% 72.73% 70.91% 84.55% 100.00%
P/NAPS 2.86 4.63 2.91 3.01 3.12 4.30 2.61 6.29%
  QoQ % -38.23% 59.11% -3.32% -3.53% -27.44% 64.75% -
  Horiz. % 109.58% 177.39% 111.49% 115.33% 119.54% 164.75% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers