Highlights

[DAIBOCI] QoQ Quarter Result on 2013-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 06-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     23.03%    YoY -     7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 86,975 90,393 80,161 87,293 69,460 73,386 73,760 11.65%
  QoQ % -3.78% 12.76% -8.17% 25.67% -5.35% -0.51% -
  Horiz. % 117.92% 122.55% 108.68% 118.35% 94.17% 99.49% 100.00%
PBT 8,352 8,890 8,719 10,082 8,071 9,502 8,681 -2.55%
  QoQ % -6.05% 1.96% -13.52% 24.92% -15.06% 9.46% -
  Horiz. % 96.21% 102.41% 100.44% 116.14% 92.97% 109.46% 100.00%
Tax -2,136 -2,286 -1,784 -2,682 -2,056 -2,390 -2,425 -8.13%
  QoQ % 6.56% -28.14% 33.48% -30.45% 13.97% 1.44% -
  Horiz. % 88.08% 94.27% 73.57% 110.60% 84.78% 98.56% 100.00%
NP 6,216 6,604 6,935 7,400 6,015 7,112 6,256 -0.43%
  QoQ % -5.88% -4.77% -6.28% 23.03% -15.42% 13.68% -
  Horiz. % 99.36% 105.56% 110.85% 118.29% 96.15% 113.68% 100.00%
NP to SH 6,216 6,604 6,935 7,400 6,015 7,112 6,248 -0.34%
  QoQ % -5.88% -4.77% -6.28% 23.03% -15.42% 13.83% -
  Horiz. % 99.49% 105.70% 111.00% 118.44% 96.27% 113.83% 100.00%
Tax Rate 25.57 % 25.71 % 20.46 % 26.60 % 25.47 % 25.15 % 27.93 % -5.73%
  QoQ % -0.54% 25.66% -23.08% 4.44% 1.27% -9.95% -
  Horiz. % 91.55% 92.05% 73.25% 95.24% 91.19% 90.05% 100.00%
Total Cost 80,759 83,789 73,226 79,893 63,445 66,274 67,504 12.73%
  QoQ % -3.62% 14.43% -8.34% 25.92% -4.27% -1.82% -
  Horiz. % 119.64% 124.12% 108.48% 118.35% 93.99% 98.18% 100.00%
Net Worth 166,215 163,961 113,707 158,895 154,638 154,263 151,088 6.59%
  QoQ % 1.37% 44.20% -28.44% 2.75% 0.24% 2.10% -
  Horiz. % 110.01% 108.52% 75.26% 105.17% 102.35% 102.10% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,984 3,985 4,548 4,539 3,411 4,537 3,976 0.14%
  QoQ % -0.01% -12.38% 0.19% 33.09% -24.82% 14.11% -
  Horiz. % 100.22% 100.23% 114.39% 114.18% 85.79% 114.11% 100.00%
Div Payout % 64.10 % 60.34 % 65.58 % 61.35 % 56.71 % 63.80 % 63.64 % 0.48%
  QoQ % 6.23% -7.99% 6.89% 8.18% -11.11% 0.25% -
  Horiz. % 100.72% 94.81% 103.05% 96.40% 89.11% 100.25% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,215 163,961 113,707 158,895 154,638 154,263 151,088 6.59%
  QoQ % 1.37% 44.20% -28.44% 2.75% 0.24% 2.10% -
  Horiz. % 110.01% 108.52% 75.26% 105.17% 102.35% 102.10% 100.00%
NOSH 113,846 113,862 113,707 113,496 113,705 113,429 113,600 0.14%
  QoQ % -0.01% 0.14% 0.19% -0.18% 0.24% -0.15% -
  Horiz. % 100.22% 100.23% 100.09% 99.91% 100.09% 99.85% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.15 % 7.31 % 8.65 % 8.48 % 8.66 % 9.69 % 8.48 % -10.78%
  QoQ % -2.19% -15.49% 2.00% -2.08% -10.63% 14.27% -
  Horiz. % 84.32% 86.20% 102.00% 100.00% 102.12% 114.27% 100.00%
ROE 3.74 % 4.03 % 6.10 % 4.66 % 3.89 % 4.61 % 4.14 % -6.57%
  QoQ % -7.20% -33.93% 30.90% 19.79% -15.62% 11.35% -
  Horiz. % 90.34% 97.34% 147.34% 112.56% 93.96% 111.35% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.40 79.39 70.50 76.91 61.09 64.70 64.93 11.49%
  QoQ % -3.77% 12.61% -8.33% 25.90% -5.58% -0.35% -
  Horiz. % 117.67% 122.27% 108.58% 118.45% 94.09% 99.65% 100.00%
EPS 5.46 5.80 6.10 6.52 5.29 6.27 5.50 -0.49%
  QoQ % -5.86% -4.92% -6.44% 23.25% -15.63% 14.00% -
  Horiz. % 99.27% 105.45% 110.91% 118.55% 96.18% 114.00% 100.00%
DPS 3.50 3.50 4.00 4.00 3.00 4.00 3.50 -
  QoQ % 0.00% -12.50% 0.00% 33.33% -25.00% 14.29% -
  Horiz. % 100.00% 100.00% 114.29% 114.29% 85.71% 114.29% 100.00%
NAPS 1.4600 1.4400 1.0000 1.4000 1.3600 1.3600 1.3300 6.43%
  QoQ % 1.39% 44.00% -28.57% 2.94% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 75.19% 105.26% 102.26% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.52 27.57 24.45 26.62 21.18 22.38 22.49 11.65%
  QoQ % -3.81% 12.76% -8.15% 25.68% -5.36% -0.49% -
  Horiz. % 117.92% 122.59% 108.71% 118.36% 94.18% 99.51% 100.00%
EPS 1.90 2.01 2.11 2.26 1.83 2.17 1.91 -0.35%
  QoQ % -5.47% -4.74% -6.64% 23.50% -15.67% 13.61% -
  Horiz. % 99.48% 105.24% 110.47% 118.32% 95.81% 113.61% 100.00%
DPS 1.22 1.22 1.39 1.38 1.04 1.38 1.21 0.55%
  QoQ % 0.00% -12.23% 0.72% 32.69% -24.64% 14.05% -
  Horiz. % 100.83% 100.83% 114.88% 114.05% 85.95% 114.05% 100.00%
NAPS 0.5069 0.5000 0.3468 0.4846 0.4716 0.4705 0.4608 6.58%
  QoQ % 1.38% 44.18% -28.44% 2.76% 0.23% 2.11% -
  Horiz. % 110.00% 108.51% 75.26% 105.16% 102.34% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 4.6300 4.1500 3.5400 3.5700 2.8100 2.5500 -
P/RPS 5.76 5.83 5.89 4.60 5.84 4.34 3.93 29.12%
  QoQ % -1.20% -1.02% 28.04% -21.23% 34.56% 10.43% -
  Horiz. % 146.56% 148.35% 149.87% 117.05% 148.60% 110.43% 100.00%
P/EPS 80.59 79.83 68.04 54.29 67.49 44.82 46.36 44.72%
  QoQ % 0.95% 17.33% 25.33% -19.56% 50.58% -3.32% -
  Horiz. % 173.84% 172.20% 146.76% 117.11% 145.58% 96.68% 100.00%
EY 1.24 1.25 1.47 1.84 1.48 2.23 2.16 -31.00%
  QoQ % -0.80% -14.97% -20.11% 24.32% -33.63% 3.24% -
  Horiz. % 57.41% 57.87% 68.06% 85.19% 68.52% 103.24% 100.00%
DY 0.80 0.76 0.96 1.13 0.84 1.42 1.37 -30.21%
  QoQ % 5.26% -20.83% -15.04% 34.52% -40.85% 3.65% -
  Horiz. % 58.39% 55.47% 70.07% 82.48% 61.31% 103.65% 100.00%
P/NAPS 3.01 3.22 4.15 2.53 2.63 2.07 1.92 35.06%
  QoQ % -6.52% -22.41% 64.03% -3.80% 27.05% 7.81% -
  Horiz. % 156.77% 167.71% 216.15% 131.77% 136.98% 107.81% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 -
Price 4.4000 4.5000 4.3000 3.6500 3.4500 3.1000 2.5200 -
P/RPS 5.76 5.67 6.10 4.75 5.65 4.79 3.88 30.23%
  QoQ % 1.59% -7.05% 28.42% -15.93% 17.95% 23.45% -
  Horiz. % 148.45% 146.13% 157.22% 122.42% 145.62% 123.45% 100.00%
P/EPS 80.59 77.59 70.50 55.98 65.22 49.44 45.82 45.86%
  QoQ % 3.87% 10.06% 25.94% -14.17% 31.92% 7.90% -
  Horiz. % 175.88% 169.34% 153.86% 122.17% 142.34% 107.90% 100.00%
EY 1.24 1.29 1.42 1.79 1.53 2.02 2.18 -31.42%
  QoQ % -3.88% -9.15% -20.67% 16.99% -24.26% -7.34% -
  Horiz. % 56.88% 59.17% 65.14% 82.11% 70.18% 92.66% 100.00%
DY 0.80 0.78 0.93 1.10 0.87 1.29 1.39 -30.88%
  QoQ % 2.56% -16.13% -15.45% 26.44% -32.56% -7.19% -
  Horiz. % 57.55% 56.12% 66.91% 79.14% 62.59% 92.81% 100.00%
P/NAPS 3.01 3.12 4.30 2.61 2.54 2.28 1.89 36.49%
  QoQ % -3.53% -27.44% 64.75% 2.76% 11.40% 20.63% -
  Horiz. % 159.26% 165.08% 227.51% 138.10% 134.39% 120.63% 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.
 


 

324  261  550  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers