Highlights

[DAIBOCI] QoQ Quarter Result on 2012-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -9.49%    YoY -     5.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 87,293 69,460 73,386 73,760 65,657 70,576 68,759 17.23%
  QoQ % 25.67% -5.35% -0.51% 12.34% -6.97% 2.64% -
  Horiz. % 126.96% 101.02% 106.73% 107.27% 95.49% 102.64% 100.00%
PBT 10,082 8,071 9,502 8,681 9,253 8,793 7,194 25.21%
  QoQ % 24.92% -15.06% 9.46% -6.18% 5.23% 22.23% -
  Horiz. % 140.14% 112.19% 132.08% 120.67% 128.62% 122.23% 100.00%
Tax -2,682 -2,056 -2,390 -2,425 -2,313 -2,254 -1,909 25.41%
  QoQ % -30.45% 13.97% 1.44% -4.84% -2.62% -18.07% -
  Horiz. % 140.49% 107.70% 125.20% 127.03% 121.16% 118.07% 100.00%
NP 7,400 6,015 7,112 6,256 6,940 6,539 5,285 25.13%
  QoQ % 23.03% -15.42% 13.68% -9.86% 6.13% 23.73% -
  Horiz. % 140.02% 113.81% 134.57% 118.37% 131.32% 123.73% 100.00%
NP to SH 7,400 6,015 7,112 6,248 6,903 6,387 5,103 28.09%
  QoQ % 23.03% -15.42% 13.83% -9.49% 8.08% 25.16% -
  Horiz. % 145.01% 117.87% 139.37% 122.44% 135.27% 125.16% 100.00%
Tax Rate 26.60 % 25.47 % 25.15 % 27.93 % 25.00 % 25.63 % 26.54 % 0.15%
  QoQ % 4.44% 1.27% -9.95% 11.72% -2.46% -3.43% -
  Horiz. % 100.23% 95.97% 94.76% 105.24% 94.20% 96.57% 100.00%
Total Cost 79,893 63,445 66,274 67,504 58,717 64,037 63,474 16.56%
  QoQ % 25.92% -4.27% -1.82% 14.97% -8.31% 0.89% -
  Horiz. % 125.87% 99.95% 104.41% 106.35% 92.51% 100.89% 100.00%
Net Worth 158,895 154,638 154,263 151,088 150,362 147,798 142,496 7.53%
  QoQ % 2.75% 0.24% 2.10% 0.48% 1.73% 3.72% -
  Horiz. % 111.51% 108.52% 108.26% 106.03% 105.52% 103.72% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,539 3,411 4,537 3,976 3,986 4,524 2,611 44.54%
  QoQ % 33.09% -24.82% 14.11% -0.27% -11.88% 73.27% -
  Horiz. % 173.86% 130.64% 173.76% 152.27% 152.68% 173.27% 100.00%
Div Payout % 61.35 % 56.71 % 63.80 % 63.64 % 57.76 % 70.84 % 51.17 % 12.85%
  QoQ % 8.18% -11.11% 0.25% 10.18% -18.46% 38.44% -
  Horiz. % 119.89% 110.83% 124.68% 124.37% 112.88% 138.44% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 158,895 154,638 154,263 151,088 150,362 147,798 142,496 7.53%
  QoQ % 2.75% 0.24% 2.10% 0.48% 1.73% 3.72% -
  Horiz. % 111.51% 108.52% 108.26% 106.03% 105.52% 103.72% 100.00%
NOSH 113,496 113,705 113,429 113,600 113,910 75,407 74,605 32.24%
  QoQ % -0.18% 0.24% -0.15% -0.27% 51.06% 1.08% -
  Horiz. % 152.13% 152.41% 152.04% 152.27% 152.68% 101.08% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.48 % 8.66 % 9.69 % 8.48 % 10.57 % 9.27 % 7.69 % 6.73%
  QoQ % -2.08% -10.63% 14.27% -19.77% 14.02% 20.55% -
  Horiz. % 110.27% 112.61% 126.01% 110.27% 137.45% 120.55% 100.00%
ROE 4.66 % 3.89 % 4.61 % 4.14 % 4.59 % 4.32 % 3.58 % 19.20%
  QoQ % 19.79% -15.62% 11.35% -9.80% 6.25% 20.67% -
  Horiz. % 130.17% 108.66% 128.77% 115.64% 128.21% 120.67% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.91 61.09 64.70 64.93 57.64 93.59 92.16 -11.35%
  QoQ % 25.90% -5.58% -0.35% 12.65% -38.41% 1.55% -
  Horiz. % 83.45% 66.29% 70.20% 70.45% 62.54% 101.55% 100.00%
EPS 6.52 5.29 6.27 5.50 6.06 8.47 6.84 -3.14%
  QoQ % 23.25% -15.63% 14.00% -9.24% -28.45% 23.83% -
  Horiz. % 95.32% 77.34% 91.67% 80.41% 88.60% 123.83% 100.00%
DPS 4.00 3.00 4.00 3.50 3.50 6.00 3.50 9.30%
  QoQ % 33.33% -25.00% 14.29% 0.00% -41.67% 71.43% -
  Horiz. % 114.29% 85.71% 114.29% 100.00% 100.00% 171.43% 100.00%
NAPS 1.4000 1.3600 1.3600 1.3300 1.3200 1.9600 1.9100 -18.69%
  QoQ % 2.94% 0.00% 2.26% 0.76% -32.65% 2.62% -
  Horiz. % 73.30% 71.20% 71.20% 69.63% 69.11% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.62 21.18 22.38 22.49 20.02 21.52 20.97 17.22%
  QoQ % 25.68% -5.36% -0.49% 12.34% -6.97% 2.62% -
  Horiz. % 126.94% 101.00% 106.72% 107.25% 95.47% 102.62% 100.00%
EPS 2.26 1.83 2.17 1.91 2.11 1.95 1.56 28.00%
  QoQ % 23.50% -15.67% 13.61% -9.48% 8.21% 25.00% -
  Horiz. % 144.87% 117.31% 139.10% 122.44% 135.26% 125.00% 100.00%
DPS 1.38 1.04 1.38 1.21 1.22 1.38 0.80 43.79%
  QoQ % 32.69% -24.64% 14.05% -0.82% -11.59% 72.50% -
  Horiz. % 172.50% 130.00% 172.50% 151.25% 152.50% 172.50% 100.00%
NAPS 0.4846 0.4716 0.4705 0.4608 0.4586 0.4507 0.4346 7.52%
  QoQ % 2.76% 0.23% 2.11% 0.48% 1.75% 3.70% -
  Horiz. % 111.50% 108.51% 108.26% 106.03% 105.52% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.5400 3.5700 2.8100 2.5500 2.4200 2.0500 1.8700 -
P/RPS 4.60 5.84 4.34 3.93 4.20 2.19 2.03 72.43%
  QoQ % -21.23% 34.56% 10.43% -6.43% 91.78% 7.88% -
  Horiz. % 226.60% 287.68% 213.79% 193.60% 206.90% 107.88% 100.00%
P/EPS 54.29 67.49 44.82 46.36 39.93 24.20 27.34 57.92%
  QoQ % -19.56% 50.58% -3.32% 16.10% 65.00% -11.49% -
  Horiz. % 198.57% 246.85% 163.94% 169.57% 146.05% 88.51% 100.00%
EY 1.84 1.48 2.23 2.16 2.50 4.13 3.66 -36.75%
  QoQ % 24.32% -33.63% 3.24% -13.60% -39.47% 12.84% -
  Horiz. % 50.27% 40.44% 60.93% 59.02% 68.31% 112.84% 100.00%
DY 1.13 0.84 1.42 1.37 1.45 2.93 1.87 -28.50%
  QoQ % 34.52% -40.85% 3.65% -5.52% -50.51% 56.68% -
  Horiz. % 60.43% 44.92% 75.94% 73.26% 77.54% 156.68% 100.00%
P/NAPS 2.53 2.63 2.07 1.92 1.83 1.05 0.98 88.08%
  QoQ % -3.80% 27.05% 7.81% 4.92% 74.29% 7.14% -
  Horiz. % 258.16% 268.37% 211.22% 195.92% 186.73% 107.14% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 -
Price 3.6500 3.4500 3.1000 2.5200 2.6200 2.1100 1.8800 -
P/RPS 4.75 5.65 4.79 3.88 4.55 2.25 2.04 75.58%
  QoQ % -15.93% 17.95% 23.45% -14.73% 102.22% 10.29% -
  Horiz. % 232.84% 276.96% 234.80% 190.20% 223.04% 110.29% 100.00%
P/EPS 55.98 65.22 49.44 45.82 43.23 24.91 27.49 60.59%
  QoQ % -14.17% 31.92% 7.90% 5.99% 73.54% -9.39% -
  Horiz. % 203.64% 237.25% 179.85% 166.68% 157.26% 90.61% 100.00%
EY 1.79 1.53 2.02 2.18 2.31 4.01 3.64 -37.67%
  QoQ % 16.99% -24.26% -7.34% -5.63% -42.39% 10.16% -
  Horiz. % 49.18% 42.03% 55.49% 59.89% 63.46% 110.16% 100.00%
DY 1.10 0.87 1.29 1.39 1.34 2.84 1.86 -29.52%
  QoQ % 26.44% -32.56% -7.19% 3.73% -52.82% 52.69% -
  Horiz. % 59.14% 46.77% 69.35% 74.73% 72.04% 152.69% 100.00%
P/NAPS 2.61 2.54 2.28 1.89 1.98 1.08 0.98 92.02%
  QoQ % 2.76% 11.40% 20.63% -4.55% 83.33% 10.20% -
  Horiz. % 266.33% 259.18% 232.65% 192.86% 202.04% 110.20% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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
Partners & Brokers