Highlights

[DAIBOCI] QoQ Quarter Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,460 73,386 73,760 65,657 70,576 68,759 75,703 -5.58%
  QoQ % -5.35% -0.51% 12.34% -6.97% 2.64% -9.17% -
  Horiz. % 91.75% 96.94% 97.43% 86.73% 93.23% 90.83% 100.00%
PBT 8,071 9,502 8,681 9,253 8,793 7,194 7,272 7.20%
  QoQ % -15.06% 9.46% -6.18% 5.23% 22.23% -1.07% -
  Horiz. % 110.99% 130.67% 119.38% 127.24% 120.92% 98.93% 100.00%
Tax -2,056 -2,390 -2,425 -2,313 -2,254 -1,909 -1,242 39.98%
  QoQ % 13.97% 1.44% -4.84% -2.62% -18.07% -53.70% -
  Horiz. % 165.54% 192.43% 195.25% 186.23% 181.48% 153.70% 100.00%
NP 6,015 7,112 6,256 6,940 6,539 5,285 6,030 -0.17%
  QoQ % -15.42% 13.68% -9.86% 6.13% 23.73% -12.35% -
  Horiz. % 99.75% 117.94% 103.75% 115.09% 108.44% 87.65% 100.00%
NP to SH 6,015 7,112 6,248 6,903 6,387 5,103 5,911 1.17%
  QoQ % -15.42% 13.83% -9.49% 8.08% 25.16% -13.67% -
  Horiz. % 101.76% 120.32% 105.70% 116.78% 108.05% 86.33% 100.00%
Tax Rate 25.47 % 25.15 % 27.93 % 25.00 % 25.63 % 26.54 % 17.08 % 30.56%
  QoQ % 1.27% -9.95% 11.72% -2.46% -3.43% 55.39% -
  Horiz. % 149.12% 147.25% 163.52% 146.37% 150.06% 155.39% 100.00%
Total Cost 63,445 66,274 67,504 58,717 64,037 63,474 69,673 -6.06%
  QoQ % -4.27% -1.82% 14.97% -8.31% 0.89% -8.90% -
  Horiz. % 91.06% 95.12% 96.89% 84.28% 91.91% 91.10% 100.00%
Net Worth 154,638 154,263 151,088 150,362 147,798 142,496 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 1.73% 3.72% 94.82% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 202.07% 194.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,411 4,537 3,976 3,986 4,524 2,611 2,925 10.79%
  QoQ % -24.82% 14.11% -0.27% -11.88% 73.27% -10.75% -
  Horiz. % 116.59% 155.08% 135.90% 136.27% 154.64% 89.25% 100.00%
Div Payout % 56.71 % 63.80 % 63.64 % 57.76 % 70.84 % 51.17 % 49.50 % 9.50%
  QoQ % -11.11% 0.25% 10.18% -18.46% 38.44% 3.37% -
  Horiz. % 114.57% 128.89% 128.57% 116.69% 143.11% 103.37% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,638 154,263 151,088 150,362 147,798 142,496 73,143 64.80%
  QoQ % 0.24% 2.10% 0.48% 1.73% 3.72% 94.82% -
  Horiz. % 211.42% 210.91% 206.56% 205.57% 202.07% 194.82% 100.00%
NOSH 113,705 113,429 113,600 113,910 75,407 74,605 73,143 34.23%
  QoQ % 0.24% -0.15% -0.27% 51.06% 1.08% 2.00% -
  Horiz. % 155.45% 155.08% 155.31% 155.74% 103.09% 102.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.66 % 9.69 % 8.48 % 10.57 % 9.27 % 7.69 % 7.97 % 5.70%
  QoQ % -10.63% 14.27% -19.77% 14.02% 20.55% -3.51% -
  Horiz. % 108.66% 121.58% 106.40% 132.62% 116.31% 96.49% 100.00%
ROE 3.89 % 4.61 % 4.14 % 4.59 % 4.32 % 3.58 % 8.08 % -38.60%
  QoQ % -15.62% 11.35% -9.80% 6.25% 20.67% -55.69% -
  Horiz. % 48.14% 57.05% 51.24% 56.81% 53.47% 44.31% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.09 64.70 64.93 57.64 93.59 92.16 103.50 -29.66%
  QoQ % -5.58% -0.35% 12.65% -38.41% 1.55% -10.96% -
  Horiz. % 59.02% 62.51% 62.73% 55.69% 90.43% 89.04% 100.00%
EPS 5.29 6.27 5.50 6.06 8.47 6.84 5.24 0.64%
  QoQ % -15.63% 14.00% -9.24% -28.45% 23.83% 30.53% -
  Horiz. % 100.95% 119.66% 104.96% 115.65% 161.64% 130.53% 100.00%
DPS 3.00 4.00 3.50 3.50 6.00 3.50 4.00 -17.47%
  QoQ % -25.00% 14.29% 0.00% -41.67% 71.43% -12.50% -
  Horiz. % 75.00% 100.00% 87.50% 87.50% 150.00% 87.50% 100.00%
NAPS 1.3600 1.3600 1.3300 1.3200 1.9600 1.9100 1.0000 22.77%
  QoQ % 0.00% 2.26% 0.76% -32.65% 2.62% 91.00% -
  Horiz. % 136.00% 136.00% 133.00% 132.00% 196.00% 191.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.18 22.38 22.49 20.02 21.52 20.97 23.09 -5.60%
  QoQ % -5.36% -0.49% 12.34% -6.97% 2.62% -9.18% -
  Horiz. % 91.73% 96.93% 97.40% 86.70% 93.20% 90.82% 100.00%
EPS 1.83 2.17 1.91 2.11 1.95 1.56 1.80 1.11%
  QoQ % -15.67% 13.61% -9.48% 8.21% 25.00% -13.33% -
  Horiz. % 101.67% 120.56% 106.11% 117.22% 108.33% 86.67% 100.00%
DPS 1.04 1.38 1.21 1.22 1.38 0.80 0.89 10.95%
  QoQ % -24.64% 14.05% -0.82% -11.59% 72.50% -10.11% -
  Horiz. % 116.85% 155.06% 135.96% 137.08% 155.06% 89.89% 100.00%
NAPS 0.4716 0.4705 0.4608 0.4586 0.4507 0.4346 0.2231 64.78%
  QoQ % 0.23% 2.11% 0.48% 1.75% 3.70% 94.80% -
  Horiz. % 211.39% 210.89% 206.54% 205.56% 202.02% 194.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.5700 2.8100 2.5500 2.4200 2.0500 1.8700 1.7700 -
P/RPS 5.84 4.34 3.93 4.20 2.19 2.03 1.71 126.95%
  QoQ % 34.56% 10.43% -6.43% 91.78% 7.88% 18.71% -
  Horiz. % 341.52% 253.80% 229.82% 245.61% 128.07% 118.71% 100.00%
P/EPS 67.49 44.82 46.36 39.93 24.20 27.34 21.90 111.91%
  QoQ % 50.58% -3.32% 16.10% 65.00% -11.49% 24.84% -
  Horiz. % 308.17% 204.66% 211.69% 182.33% 110.50% 124.84% 100.00%
EY 1.48 2.23 2.16 2.50 4.13 3.66 4.57 -52.87%
  QoQ % -33.63% 3.24% -13.60% -39.47% 12.84% -19.91% -
  Horiz. % 32.39% 48.80% 47.26% 54.70% 90.37% 80.09% 100.00%
DY 0.84 1.42 1.37 1.45 2.93 1.87 2.26 -48.34%
  QoQ % -40.85% 3.65% -5.52% -50.51% 56.68% -17.26% -
  Horiz. % 37.17% 62.83% 60.62% 64.16% 129.65% 82.74% 100.00%
P/NAPS 2.63 2.07 1.92 1.83 1.05 0.98 1.77 30.24%
  QoQ % 27.05% 7.81% 4.92% 74.29% 7.14% -44.63% -
  Horiz. % 148.59% 116.95% 108.47% 103.39% 59.32% 55.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 -
Price 3.4500 3.1000 2.5200 2.6200 2.1100 1.8800 1.9700 -
P/RPS 5.65 4.79 3.88 4.55 2.25 2.04 1.90 106.93%
  QoQ % 17.95% 23.45% -14.73% 102.22% 10.29% 7.37% -
  Horiz. % 297.37% 252.11% 204.21% 239.47% 118.42% 107.37% 100.00%
P/EPS 65.22 49.44 45.82 43.23 24.91 27.49 24.38 92.82%
  QoQ % 31.92% 7.90% 5.99% 73.54% -9.39% 12.76% -
  Horiz. % 267.51% 202.79% 187.94% 177.32% 102.17% 112.76% 100.00%
EY 1.53 2.02 2.18 2.31 4.01 3.64 4.10 -48.20%
  QoQ % -24.26% -7.34% -5.63% -42.39% 10.16% -11.22% -
  Horiz. % 37.32% 49.27% 53.17% 56.34% 97.80% 88.78% 100.00%
DY 0.87 1.29 1.39 1.34 2.84 1.86 2.03 -43.19%
  QoQ % -32.56% -7.19% 3.73% -52.82% 52.69% -8.37% -
  Horiz. % 42.86% 63.55% 68.47% 66.01% 139.90% 91.63% 100.00%
P/NAPS 2.54 2.28 1.89 1.98 1.08 0.98 1.97 18.48%
  QoQ % 11.40% 20.63% -4.55% 83.33% 10.20% -50.25% -
  Horiz. % 128.93% 115.74% 95.94% 100.51% 54.82% 49.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
3. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
4. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
5. Stocks-on-Radar- Top Glove Corporation (7113) AmInvest Research Reports
6. 【冷眼前辈提到的 ARMADA(5210)可以买入吗?】 VITA Analysis
7. [转贴] 5分钟看懂大马30大蓝筹股最新数据 ~ 哪些有受COVID-19影响的呢?~ 第一天 Good Articles to Share
8. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
Partners & Brokers