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 - 327,898
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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers