Highlights

[DAIBOCI] QoQ Quarter Result on 2010-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 17-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -13.89%    YoY -     -31.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 67,665 73,191 67,670 75,462 71,427 61,173 59,687 8.72%
  QoQ % -7.55% 8.16% -10.33% 5.65% 16.76% 2.49% -
  Horiz. % 113.37% 122.62% 113.37% 126.43% 119.67% 102.49% 100.00%
PBT 5,493 6,623 5,889 5,467 6,297 5,709 6,353 -9.23%
  QoQ % -17.06% 12.46% 7.72% -13.18% 10.30% -10.14% -
  Horiz. % 86.46% 104.25% 92.70% 86.05% 99.12% 89.86% 100.00%
Tax -773 -1,463 -1,043 -1,123 -1,367 -1,459 -1,169 -24.08%
  QoQ % 47.16% -40.27% 7.12% 17.85% 6.31% -24.81% -
  Horiz. % 66.12% 125.15% 89.22% 96.07% 116.94% 124.81% 100.00%
NP 4,720 5,160 4,846 4,344 4,930 4,250 5,184 -6.05%
  QoQ % -8.53% 6.48% 11.56% -11.89% 16.00% -18.02% -
  Horiz. % 91.05% 99.54% 93.48% 83.80% 95.10% 81.98% 100.00%
NP to SH 4,543 4,975 4,646 4,155 4,825 4,189 5,017 -6.40%
  QoQ % -8.68% 7.08% 11.82% -13.89% 15.18% -16.50% -
  Horiz. % 90.55% 99.16% 92.61% 82.82% 96.17% 83.50% 100.00%
Tax Rate 14.07 % 22.09 % 17.71 % 20.54 % 21.71 % 25.56 % 18.40 % -16.36%
  QoQ % -36.31% 24.73% -13.78% -5.39% -15.06% 38.91% -
  Horiz. % 76.47% 120.05% 96.25% 111.63% 117.99% 138.91% 100.00%
Total Cost 62,945 68,031 62,824 71,118 66,497 56,923 54,503 10.07%
  QoQ % -7.48% 8.29% -11.66% 6.95% 16.82% 4.44% -
  Horiz. % 115.49% 124.82% 115.27% 130.48% 122.01% 104.44% 100.00%
Net Worth 137,643 135,613 132,635 132,204 130,425 125,145 121,669 8.56%
  QoQ % 1.50% 2.25% 0.33% 1.36% 4.22% 2.86% -
  Horiz. % 113.13% 111.46% 109.01% 108.66% 107.20% 102.86% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,256 2,622 2,248 2,644 2,261 1,873 2,628 -9.67%
  QoQ % -13.95% 16.65% -14.98% 16.91% 20.73% -28.73% -
  Horiz. % 85.84% 99.76% 85.52% 100.59% 86.04% 71.27% 100.00%
Div Payout % 49.67 % 52.71 % 48.39 % 63.64 % 46.87 % 44.72 % 52.40 % -3.50%
  QoQ % -5.77% 8.93% -23.96% 35.78% 4.81% -14.66% -
  Horiz. % 94.79% 100.59% 92.35% 121.45% 89.45% 85.34% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 137,643 135,613 132,635 132,204 130,425 125,145 121,669 8.56%
  QoQ % 1.50% 2.25% 0.33% 1.36% 4.22% 2.86% -
  Horiz. % 113.13% 111.46% 109.01% 108.66% 107.20% 102.86% 100.00%
NOSH 75,215 74,924 74,935 75,545 75,390 74,937 75,104 0.10%
  QoQ % 0.39% -0.01% -0.81% 0.21% 0.60% -0.22% -
  Horiz. % 100.15% 99.76% 99.77% 100.59% 100.38% 99.78% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.98 % 7.05 % 7.16 % 5.76 % 6.90 % 6.95 % 8.69 % -13.58%
  QoQ % -0.99% -1.54% 24.31% -16.52% -0.72% -20.02% -
  Horiz. % 80.32% 81.13% 82.39% 66.28% 79.40% 79.98% 100.00%
ROE 3.30 % 3.67 % 3.50 % 3.14 % 3.70 % 3.35 % 4.12 % -13.74%
  QoQ % -10.08% 4.86% 11.46% -15.14% 10.45% -18.69% -
  Horiz. % 80.10% 89.08% 84.95% 76.21% 89.81% 81.31% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.96 97.69 90.30 99.89 94.74 81.63 79.47 8.61%
  QoQ % -7.91% 8.18% -9.60% 5.44% 16.06% 2.72% -
  Horiz. % 113.20% 122.93% 113.63% 125.70% 119.21% 102.72% 100.00%
EPS 6.04 6.64 6.20 5.50 6.40 5.59 6.68 -6.49%
  QoQ % -9.04% 7.10% 12.73% -14.06% 14.49% -16.32% -
  Horiz. % 90.42% 99.40% 92.81% 82.34% 95.81% 83.68% 100.00%
DPS 3.00 3.50 3.00 3.50 3.00 2.50 3.50 -9.76%
  QoQ % -14.29% 16.67% -14.29% 16.67% 20.00% -28.57% -
  Horiz. % 85.71% 100.00% 85.71% 100.00% 85.71% 71.43% 100.00%
NAPS 1.8300 1.8100 1.7700 1.7500 1.7300 1.6700 1.6200 8.46%
  QoQ % 1.10% 2.26% 1.14% 1.16% 3.59% 3.09% -
  Horiz. % 112.96% 111.73% 109.26% 108.02% 106.79% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,899
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.64 22.32 20.64 23.01 21.78 18.66 18.20 8.74%
  QoQ % -7.53% 8.14% -10.30% 5.65% 16.72% 2.53% -
  Horiz. % 113.41% 122.64% 113.41% 126.43% 119.67% 102.53% 100.00%
EPS 1.39 1.52 1.42 1.27 1.47 1.28 1.53 -6.19%
  QoQ % -8.55% 7.04% 11.81% -13.61% 14.84% -16.34% -
  Horiz. % 90.85% 99.35% 92.81% 83.01% 96.08% 83.66% 100.00%
DPS 0.69 0.80 0.69 0.81 0.69 0.57 0.80 -9.38%
  QoQ % -13.75% 15.94% -14.81% 17.39% 21.05% -28.75% -
  Horiz. % 86.25% 100.00% 86.25% 101.25% 86.25% 71.25% 100.00%
NAPS 0.4198 0.4136 0.4045 0.4032 0.3978 0.3817 0.3711 8.56%
  QoQ % 1.50% 2.25% 0.32% 1.36% 4.22% 2.86% -
  Horiz. % 113.12% 111.45% 109.00% 108.65% 107.19% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6300 1.7400 1.7200 1.7500 2.0100 2.1100 2.4100 -
P/RPS 1.81 1.78 1.90 1.75 2.12 2.58 3.03 -29.05%
  QoQ % 1.69% -6.32% 8.57% -17.45% -17.83% -14.85% -
  Horiz. % 59.74% 58.75% 62.71% 57.76% 69.97% 85.15% 100.00%
P/EPS 26.99 26.20 27.74 31.82 31.41 37.75 36.08 -17.58%
  QoQ % 3.02% -5.55% -12.82% 1.31% -16.79% 4.63% -
  Horiz. % 74.81% 72.62% 76.88% 88.19% 87.06% 104.63% 100.00%
EY 3.71 3.82 3.60 3.14 3.18 2.65 2.77 21.48%
  QoQ % -2.88% 6.11% 14.65% -1.26% 20.00% -4.33% -
  Horiz. % 133.94% 137.91% 129.96% 113.36% 114.80% 95.67% 100.00%
DY 1.84 2.01 1.74 2.00 1.49 1.18 1.45 17.19%
  QoQ % -8.46% 15.52% -13.00% 34.23% 26.27% -18.62% -
  Horiz. % 126.90% 138.62% 120.00% 137.93% 102.76% 81.38% 100.00%
P/NAPS 0.89 0.96 0.97 1.00 1.16 1.26 1.49 -29.05%
  QoQ % -7.29% -1.03% -3.00% -13.79% -7.94% -15.44% -
  Horiz. % 59.73% 64.43% 65.10% 67.11% 77.85% 84.56% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 -
Price 1.7100 1.9300 1.8400 1.7000 1.8800 2.2200 2.1400 -
P/RPS 1.90 1.98 2.04 1.70 1.98 2.72 2.69 -20.67%
  QoQ % -4.04% -2.94% 20.00% -14.14% -27.21% 1.12% -
  Horiz. % 70.63% 73.61% 75.84% 63.20% 73.61% 101.12% 100.00%
P/EPS 28.31 29.07 29.68 30.91 29.37 39.71 32.04 -7.91%
  QoQ % -2.61% -2.06% -3.98% 5.24% -26.04% 23.94% -
  Horiz. % 88.36% 90.73% 92.63% 96.47% 91.67% 123.94% 100.00%
EY 3.53 3.44 3.37 3.24 3.40 2.52 3.12 8.57%
  QoQ % 2.62% 2.08% 4.01% -4.71% 34.92% -19.23% -
  Horiz. % 113.14% 110.26% 108.01% 103.85% 108.97% 80.77% 100.00%
DY 1.75 1.81 1.63 2.06 1.60 1.13 1.64 4.42%
  QoQ % -3.31% 11.04% -20.87% 28.75% 41.59% -31.10% -
  Horiz. % 106.71% 110.37% 99.39% 125.61% 97.56% 68.90% 100.00%
P/NAPS 0.93 1.07 1.04 0.97 1.09 1.33 1.32 -20.80%
  QoQ % -13.08% 2.88% 7.22% -11.01% -18.05% 0.76% -
  Horiz. % 70.45% 81.06% 78.79% 73.48% 82.58% 100.76% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

377  393  597  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 INIX 0.265-0.02 
 MTOUCHE 0.055+0.005 
 BINTAI 0.59+0.055 
 DOLPHIN-WB 0.035+0.03 
 MTRONIC 0.0850.00 
 SAPNRG 0.105+0.005 
 CONNECT 0.155+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS