Highlights

[DAIBOCI] QoQ Quarter Result on 2011-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -8.68%    YoY -     -5.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 70,576 68,759 75,703 67,665 73,191 67,670 75,462 -4.37%
  QoQ % 2.64% -9.17% 11.88% -7.55% 8.16% -10.33% -
  Horiz. % 93.53% 91.12% 100.32% 89.67% 96.99% 89.67% 100.00%
PBT 8,793 7,194 7,272 5,493 6,623 5,889 5,467 37.31%
  QoQ % 22.23% -1.07% 32.39% -17.06% 12.46% 7.72% -
  Horiz. % 160.84% 131.59% 133.02% 100.48% 121.15% 107.72% 100.00%
Tax -2,254 -1,909 -1,242 -773 -1,463 -1,043 -1,123 59.18%
  QoQ % -18.07% -53.70% -60.67% 47.16% -40.27% 7.12% -
  Horiz. % 200.71% 169.99% 110.60% 68.83% 130.28% 92.88% 100.00%
NP 6,539 5,285 6,030 4,720 5,160 4,846 4,344 31.38%
  QoQ % 23.73% -12.35% 27.75% -8.53% 6.48% 11.56% -
  Horiz. % 150.53% 121.66% 138.81% 108.66% 118.78% 111.56% 100.00%
NP to SH 6,387 5,103 5,911 4,543 4,975 4,646 4,155 33.23%
  QoQ % 25.16% -13.67% 30.11% -8.68% 7.08% 11.82% -
  Horiz. % 153.72% 122.82% 142.26% 109.34% 119.74% 111.82% 100.00%
Tax Rate 25.63 % 26.54 % 17.08 % 14.07 % 22.09 % 17.71 % 20.54 % 15.92%
  QoQ % -3.43% 55.39% 21.39% -36.31% 24.73% -13.78% -
  Horiz. % 124.78% 129.21% 83.15% 68.50% 107.55% 86.22% 100.00%
Total Cost 64,037 63,474 69,673 62,945 68,031 62,824 71,118 -6.76%
  QoQ % 0.89% -8.90% 10.69% -7.48% 8.29% -11.66% -
  Horiz. % 90.04% 89.25% 97.97% 88.51% 95.66% 88.34% 100.00%
Net Worth 147,798 142,496 73,143 137,643 135,613 132,635 132,204 7.72%
  QoQ % 3.72% 94.82% -46.86% 1.50% 2.25% 0.33% -
  Horiz. % 111.80% 107.78% 55.33% 104.11% 102.58% 100.33% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,524 2,611 2,925 2,256 2,622 2,248 2,644 43.11%
  QoQ % 73.27% -10.75% 29.66% -13.95% 16.65% -14.98% -
  Horiz. % 171.12% 98.76% 110.65% 85.34% 99.18% 85.02% 100.00%
Div Payout % 70.84 % 51.17 % 49.50 % 49.67 % 52.71 % 48.39 % 63.64 % 7.41%
  QoQ % 38.44% 3.37% -0.34% -5.77% 8.93% -23.96% -
  Horiz. % 111.31% 80.41% 77.78% 78.05% 82.83% 76.04% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 147,798 142,496 73,143 137,643 135,613 132,635 132,204 7.72%
  QoQ % 3.72% 94.82% -46.86% 1.50% 2.25% 0.33% -
  Horiz. % 111.80% 107.78% 55.33% 104.11% 102.58% 100.33% 100.00%
NOSH 75,407 74,605 73,143 75,215 74,924 74,935 75,545 -0.12%
  QoQ % 1.08% 2.00% -2.75% 0.39% -0.01% -0.81% -
  Horiz. % 99.82% 98.76% 96.82% 99.56% 99.18% 99.19% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.27 % 7.69 % 7.97 % 6.98 % 7.05 % 7.16 % 5.76 % 37.37%
  QoQ % 20.55% -3.51% 14.18% -0.99% -1.54% 24.31% -
  Horiz. % 160.94% 133.51% 138.37% 121.18% 122.40% 124.31% 100.00%
ROE 4.32 % 3.58 % 8.08 % 3.30 % 3.67 % 3.50 % 3.14 % 23.72%
  QoQ % 20.67% -55.69% 144.85% -10.08% 4.86% 11.46% -
  Horiz. % 137.58% 114.01% 257.32% 105.10% 116.88% 111.46% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 93.59 92.16 103.50 89.96 97.69 90.30 99.89 -4.25%
  QoQ % 1.55% -10.96% 15.05% -7.91% 8.18% -9.60% -
  Horiz. % 93.69% 92.26% 103.61% 90.06% 97.80% 90.40% 100.00%
EPS 8.47 6.84 5.24 6.04 6.64 6.20 5.50 33.39%
  QoQ % 23.83% 30.53% -13.25% -9.04% 7.10% 12.73% -
  Horiz. % 154.00% 124.36% 95.27% 109.82% 120.73% 112.73% 100.00%
DPS 6.00 3.50 4.00 3.00 3.50 3.00 3.50 43.28%
  QoQ % 71.43% -12.50% 33.33% -14.29% 16.67% -14.29% -
  Horiz. % 171.43% 100.00% 114.29% 85.71% 100.00% 85.71% 100.00%
NAPS 1.9600 1.9100 1.0000 1.8300 1.8100 1.7700 1.7500 7.86%
  QoQ % 2.62% 91.00% -45.36% 1.10% 2.26% 1.14% -
  Horiz. % 112.00% 109.14% 57.14% 104.57% 103.43% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.52 20.97 23.09 20.64 22.32 20.64 23.01 -4.37%
  QoQ % 2.62% -9.18% 11.87% -7.53% 8.14% -10.30% -
  Horiz. % 93.52% 91.13% 100.35% 89.70% 97.00% 89.70% 100.00%
EPS 1.95 1.56 1.80 1.39 1.52 1.42 1.27 33.13%
  QoQ % 25.00% -13.33% 29.50% -8.55% 7.04% 11.81% -
  Horiz. % 153.54% 122.83% 141.73% 109.45% 119.69% 111.81% 100.00%
DPS 1.38 0.80 0.89 0.69 0.80 0.69 0.81 42.69%
  QoQ % 72.50% -10.11% 28.99% -13.75% 15.94% -14.81% -
  Horiz. % 170.37% 98.77% 109.88% 85.19% 98.77% 85.19% 100.00%
NAPS 0.4507 0.4346 0.2231 0.4198 0.4136 0.4045 0.4032 7.71%
  QoQ % 3.70% 94.80% -46.86% 1.50% 2.25% 0.32% -
  Horiz. % 111.78% 107.79% 55.33% 104.12% 102.58% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.0500 1.8700 1.7700 1.6300 1.7400 1.7200 1.7500 -
P/RPS 2.19 2.03 1.71 1.81 1.78 1.90 1.75 16.14%
  QoQ % 7.88% 18.71% -5.52% 1.69% -6.32% 8.57% -
  Horiz. % 125.14% 116.00% 97.71% 103.43% 101.71% 108.57% 100.00%
P/EPS 24.20 27.34 21.90 26.99 26.20 27.74 31.82 -16.70%
  QoQ % -11.49% 24.84% -18.86% 3.02% -5.55% -12.82% -
  Horiz. % 76.05% 85.92% 68.82% 84.82% 82.34% 87.18% 100.00%
EY 4.13 3.66 4.57 3.71 3.82 3.60 3.14 20.07%
  QoQ % 12.84% -19.91% 23.18% -2.88% 6.11% 14.65% -
  Horiz. % 131.53% 116.56% 145.54% 118.15% 121.66% 114.65% 100.00%
DY 2.93 1.87 2.26 1.84 2.01 1.74 2.00 29.02%
  QoQ % 56.68% -17.26% 22.83% -8.46% 15.52% -13.00% -
  Horiz. % 146.50% 93.50% 113.00% 92.00% 100.50% 87.00% 100.00%
P/NAPS 1.05 0.98 1.77 0.89 0.96 0.97 1.00 3.31%
  QoQ % 7.14% -44.63% 98.88% -7.29% -1.03% -3.00% -
  Horiz. % 105.00% 98.00% 177.00% 89.00% 96.00% 97.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 -
Price 2.1100 1.8800 1.9700 1.7100 1.9300 1.8400 1.7000 -
P/RPS 2.25 2.04 1.90 1.90 1.98 2.04 1.70 20.57%
  QoQ % 10.29% 7.37% 0.00% -4.04% -2.94% 20.00% -
  Horiz. % 132.35% 120.00% 111.76% 111.76% 116.47% 120.00% 100.00%
P/EPS 24.91 27.49 24.38 28.31 29.07 29.68 30.91 -13.41%
  QoQ % -9.39% 12.76% -13.88% -2.61% -2.06% -3.98% -
  Horiz. % 80.59% 88.94% 78.87% 91.59% 94.05% 96.02% 100.00%
EY 4.01 3.64 4.10 3.53 3.44 3.37 3.24 15.29%
  QoQ % 10.16% -11.22% 16.15% 2.62% 2.08% 4.01% -
  Horiz. % 123.77% 112.35% 126.54% 108.95% 106.17% 104.01% 100.00%
DY 2.84 1.86 2.03 1.75 1.81 1.63 2.06 23.89%
  QoQ % 52.69% -8.37% 16.00% -3.31% 11.04% -20.87% -
  Horiz. % 137.86% 90.29% 98.54% 84.95% 87.86% 79.13% 100.00%
P/NAPS 1.08 0.98 1.97 0.93 1.07 1.04 0.97 7.43%
  QoQ % 10.20% -50.25% 111.83% -13.08% 2.88% 7.22% -
  Horiz. % 111.34% 101.03% 203.09% 95.88% 110.31% 107.22% 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