Highlights

[DAIBOCI] QoQ Quarter Result on 2011-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 18-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     30.11%    YoY -     42.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,657 70,576 68,759 75,703 67,665 73,191 67,670 -1.99%
  QoQ % -6.97% 2.64% -9.17% 11.88% -7.55% 8.16% -
  Horiz. % 97.03% 104.29% 101.61% 111.87% 99.99% 108.16% 100.00%
PBT 9,253 8,793 7,194 7,272 5,493 6,623 5,889 35.04%
  QoQ % 5.23% 22.23% -1.07% 32.39% -17.06% 12.46% -
  Horiz. % 157.12% 149.31% 122.16% 123.48% 93.28% 112.46% 100.00%
Tax -2,313 -2,254 -1,909 -1,242 -773 -1,463 -1,043 69.81%
  QoQ % -2.62% -18.07% -53.70% -60.67% 47.16% -40.27% -
  Horiz. % 221.76% 216.11% 183.03% 119.08% 74.11% 140.27% 100.00%
NP 6,940 6,539 5,285 6,030 4,720 5,160 4,846 26.97%
  QoQ % 6.13% 23.73% -12.35% 27.75% -8.53% 6.48% -
  Horiz. % 143.21% 134.94% 109.06% 124.43% 97.40% 106.48% 100.00%
NP to SH 6,903 6,387 5,103 5,911 4,543 4,975 4,646 30.11%
  QoQ % 8.08% 25.16% -13.67% 30.11% -8.68% 7.08% -
  Horiz. % 148.58% 137.47% 109.84% 127.23% 97.78% 107.08% 100.00%
Tax Rate 25.00 % 25.63 % 26.54 % 17.08 % 14.07 % 22.09 % 17.71 % 25.76%
  QoQ % -2.46% -3.43% 55.39% 21.39% -36.31% 24.73% -
  Horiz. % 141.16% 144.72% 149.86% 96.44% 79.45% 124.73% 100.00%
Total Cost 58,717 64,037 63,474 69,673 62,945 68,031 62,824 -4.40%
  QoQ % -8.31% 0.89% -8.90% 10.69% -7.48% 8.29% -
  Horiz. % 93.46% 101.93% 101.03% 110.90% 100.19% 108.29% 100.00%
Net Worth 150,362 147,798 142,496 73,143 137,643 135,613 132,635 8.70%
  QoQ % 1.73% 3.72% 94.82% -46.86% 1.50% 2.25% -
  Horiz. % 113.36% 111.43% 107.43% 55.15% 103.78% 102.25% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,986 4,524 2,611 2,925 2,256 2,622 2,248 46.36%
  QoQ % -11.88% 73.27% -10.75% 29.66% -13.95% 16.65% -
  Horiz. % 177.35% 201.26% 116.15% 130.14% 100.37% 116.65% 100.00%
Div Payout % 57.76 % 70.84 % 51.17 % 49.50 % 49.67 % 52.71 % 48.39 % 12.49%
  QoQ % -18.46% 38.44% 3.37% -0.34% -5.77% 8.93% -
  Horiz. % 119.36% 146.39% 105.74% 102.29% 102.65% 108.93% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 150,362 147,798 142,496 73,143 137,643 135,613 132,635 8.70%
  QoQ % 1.73% 3.72% 94.82% -46.86% 1.50% 2.25% -
  Horiz. % 113.36% 111.43% 107.43% 55.15% 103.78% 102.25% 100.00%
NOSH 113,910 75,407 74,605 73,143 75,215 74,924 74,935 32.11%
  QoQ % 51.06% 1.08% 2.00% -2.75% 0.39% -0.01% -
  Horiz. % 152.01% 100.63% 99.56% 97.61% 100.37% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.57 % 9.27 % 7.69 % 7.97 % 6.98 % 7.05 % 7.16 % 29.56%
  QoQ % 14.02% 20.55% -3.51% 14.18% -0.99% -1.54% -
  Horiz. % 147.63% 129.47% 107.40% 111.31% 97.49% 98.46% 100.00%
ROE 4.59 % 4.32 % 3.58 % 8.08 % 3.30 % 3.67 % 3.50 % 19.75%
  QoQ % 6.25% 20.67% -55.69% 144.85% -10.08% 4.86% -
  Horiz. % 131.14% 123.43% 102.29% 230.86% 94.29% 104.86% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.64 93.59 92.16 103.50 89.96 97.69 90.30 -25.80%
  QoQ % -38.41% 1.55% -10.96% 15.05% -7.91% 8.18% -
  Horiz. % 63.83% 103.64% 102.06% 114.62% 99.62% 108.18% 100.00%
EPS 6.06 8.47 6.84 5.24 6.04 6.64 6.20 -1.51%
  QoQ % -28.45% 23.83% 30.53% -13.25% -9.04% 7.10% -
  Horiz. % 97.74% 136.61% 110.32% 84.52% 97.42% 107.10% 100.00%
DPS 3.50 6.00 3.50 4.00 3.00 3.50 3.00 10.79%
  QoQ % -41.67% 71.43% -12.50% 33.33% -14.29% 16.67% -
  Horiz. % 116.67% 200.00% 116.67% 133.33% 100.00% 116.67% 100.00%
NAPS 1.3200 1.9600 1.9100 1.0000 1.8300 1.8100 1.7700 -17.72%
  QoQ % -32.65% 2.62% 91.00% -45.36% 1.10% 2.26% -
  Horiz. % 74.58% 110.73% 107.91% 56.50% 103.39% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.02 21.52 20.97 23.09 20.64 22.32 20.64 -2.01%
  QoQ % -6.97% 2.62% -9.18% 11.87% -7.53% 8.14% -
  Horiz. % 97.00% 104.26% 101.60% 111.87% 100.00% 108.14% 100.00%
EPS 2.11 1.95 1.56 1.80 1.39 1.52 1.42 30.12%
  QoQ % 8.21% 25.00% -13.33% 29.50% -8.55% 7.04% -
  Horiz. % 148.59% 137.32% 109.86% 126.76% 97.89% 107.04% 100.00%
DPS 1.22 1.38 0.80 0.89 0.69 0.80 0.69 46.07%
  QoQ % -11.59% 72.50% -10.11% 28.99% -13.75% 15.94% -
  Horiz. % 176.81% 200.00% 115.94% 128.99% 100.00% 115.94% 100.00%
NAPS 0.4586 0.4507 0.4346 0.2231 0.4198 0.4136 0.4045 8.70%
  QoQ % 1.75% 3.70% 94.80% -46.86% 1.50% 2.25% -
  Horiz. % 113.37% 111.42% 107.44% 55.15% 103.78% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.4200 2.0500 1.8700 1.7700 1.6300 1.7400 1.7200 -
P/RPS 4.20 2.19 2.03 1.71 1.81 1.78 1.90 69.45%
  QoQ % 91.78% 7.88% 18.71% -5.52% 1.69% -6.32% -
  Horiz. % 221.05% 115.26% 106.84% 90.00% 95.26% 93.68% 100.00%
P/EPS 39.93 24.20 27.34 21.90 26.99 26.20 27.74 27.40%
  QoQ % 65.00% -11.49% 24.84% -18.86% 3.02% -5.55% -
  Horiz. % 143.94% 87.24% 98.56% 78.95% 97.30% 94.45% 100.00%
EY 2.50 4.13 3.66 4.57 3.71 3.82 3.60 -21.53%
  QoQ % -39.47% 12.84% -19.91% 23.18% -2.88% 6.11% -
  Horiz. % 69.44% 114.72% 101.67% 126.94% 103.06% 106.11% 100.00%
DY 1.45 2.93 1.87 2.26 1.84 2.01 1.74 -11.42%
  QoQ % -50.51% 56.68% -17.26% 22.83% -8.46% 15.52% -
  Horiz. % 83.33% 168.39% 107.47% 129.89% 105.75% 115.52% 100.00%
P/NAPS 1.83 1.05 0.98 1.77 0.89 0.96 0.97 52.50%
  QoQ % 74.29% 7.14% -44.63% 98.88% -7.29% -1.03% -
  Horiz. % 188.66% 108.25% 101.03% 182.47% 91.75% 98.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 -
Price 2.6200 2.1100 1.8800 1.9700 1.7100 1.9300 1.8400 -
P/RPS 4.55 2.25 2.04 1.90 1.90 1.98 2.04 70.46%
  QoQ % 102.22% 10.29% 7.37% 0.00% -4.04% -2.94% -
  Horiz. % 223.04% 110.29% 100.00% 93.14% 93.14% 97.06% 100.00%
P/EPS 43.23 24.91 27.49 24.38 28.31 29.07 29.68 28.41%
  QoQ % 73.54% -9.39% 12.76% -13.88% -2.61% -2.06% -
  Horiz. % 145.65% 83.93% 92.62% 82.14% 95.38% 97.94% 100.00%
EY 2.31 4.01 3.64 4.10 3.53 3.44 3.37 -22.20%
  QoQ % -42.39% 10.16% -11.22% 16.15% 2.62% 2.08% -
  Horiz. % 68.55% 118.99% 108.01% 121.66% 104.75% 102.08% 100.00%
DY 1.34 2.84 1.86 2.03 1.75 1.81 1.63 -12.21%
  QoQ % -52.82% 52.69% -8.37% 16.00% -3.31% 11.04% -
  Horiz. % 82.21% 174.23% 114.11% 124.54% 107.36% 111.04% 100.00%
P/NAPS 1.98 1.08 0.98 1.97 0.93 1.07 1.04 53.43%
  QoQ % 83.33% 10.20% -50.25% 111.83% -13.08% 2.88% -
  Horiz. % 190.38% 103.85% 94.23% 189.42% 89.42% 102.88% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers