Highlights

[DAIBOCI] QoQ Quarter Result on 2011-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     11.82%    YoY -     -7.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,703 67,665 73,191 67,670 75,462 71,427 61,173 15.22%
  QoQ % 11.88% -7.55% 8.16% -10.33% 5.65% 16.76% -
  Horiz. % 123.75% 110.61% 119.65% 110.62% 123.36% 116.76% 100.00%
PBT 7,272 5,493 6,623 5,889 5,467 6,297 5,709 17.45%
  QoQ % 32.39% -17.06% 12.46% 7.72% -13.18% 10.30% -
  Horiz. % 127.38% 96.22% 116.01% 103.15% 95.76% 110.30% 100.00%
Tax -1,242 -773 -1,463 -1,043 -1,123 -1,367 -1,459 -10.15%
  QoQ % -60.67% 47.16% -40.27% 7.12% 17.85% 6.31% -
  Horiz. % 85.13% 52.98% 100.27% 71.49% 76.97% 93.69% 100.00%
NP 6,030 4,720 5,160 4,846 4,344 4,930 4,250 26.19%
  QoQ % 27.75% -8.53% 6.48% 11.56% -11.89% 16.00% -
  Horiz. % 141.88% 111.06% 121.41% 114.02% 102.21% 116.00% 100.00%
NP to SH 5,911 4,543 4,975 4,646 4,155 4,825 4,189 25.73%
  QoQ % 30.11% -8.68% 7.08% 11.82% -13.89% 15.18% -
  Horiz. % 141.11% 108.45% 118.76% 110.91% 99.19% 115.18% 100.00%
Tax Rate 17.08 % 14.07 % 22.09 % 17.71 % 20.54 % 21.71 % 25.56 % -23.51%
  QoQ % 21.39% -36.31% 24.73% -13.78% -5.39% -15.06% -
  Horiz. % 66.82% 55.05% 86.42% 69.29% 80.36% 84.94% 100.00%
Total Cost 69,673 62,945 68,031 62,824 71,118 66,497 56,923 14.38%
  QoQ % 10.69% -7.48% 8.29% -11.66% 6.95% 16.82% -
  Horiz. % 122.40% 110.58% 119.51% 110.37% 124.94% 116.82% 100.00%
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.03%
  QoQ % -46.86% 1.50% 2.25% 0.33% 1.36% 4.22% -
  Horiz. % 58.45% 109.99% 108.36% 105.99% 105.64% 104.22% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,925 2,256 2,622 2,248 2,644 2,261 1,873 34.50%
  QoQ % 29.66% -13.95% 16.65% -14.98% 16.91% 20.73% -
  Horiz. % 156.17% 120.44% 139.98% 120.00% 141.14% 120.73% 100.00%
Div Payout % 49.50 % 49.67 % 52.71 % 48.39 % 63.64 % 46.87 % 44.72 % 6.98%
  QoQ % -0.34% -5.77% 8.93% -23.96% 35.78% 4.81% -
  Horiz. % 110.69% 111.07% 117.87% 108.21% 142.31% 104.81% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.03%
  QoQ % -46.86% 1.50% 2.25% 0.33% 1.36% 4.22% -
  Horiz. % 58.45% 109.99% 108.36% 105.99% 105.64% 104.22% 100.00%
NOSH 73,143 75,215 74,924 74,935 75,545 75,390 74,937 -1.60%
  QoQ % -2.75% 0.39% -0.01% -0.81% 0.21% 0.60% -
  Horiz. % 97.61% 100.37% 99.98% 100.00% 100.81% 100.60% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.97 % 6.98 % 7.05 % 7.16 % 5.76 % 6.90 % 6.95 % 9.53%
  QoQ % 14.18% -0.99% -1.54% 24.31% -16.52% -0.72% -
  Horiz. % 114.68% 100.43% 101.44% 103.02% 82.88% 99.28% 100.00%
ROE 8.08 % 3.30 % 3.67 % 3.50 % 3.14 % 3.70 % 3.35 % 79.56%
  QoQ % 144.85% -10.08% 4.86% 11.46% -15.14% 10.45% -
  Horiz. % 241.19% 98.51% 109.55% 104.48% 93.73% 110.45% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.50 89.96 97.69 90.30 99.89 94.74 81.63 17.10%
  QoQ % 15.05% -7.91% 8.18% -9.60% 5.44% 16.06% -
  Horiz. % 126.79% 110.20% 119.67% 110.62% 122.37% 116.06% 100.00%
EPS 5.24 6.04 6.64 6.20 5.50 6.40 5.59 -4.21%
  QoQ % -13.25% -9.04% 7.10% 12.73% -14.06% 14.49% -
  Horiz. % 93.74% 108.05% 118.78% 110.91% 98.39% 114.49% 100.00%
DPS 4.00 3.00 3.50 3.00 3.50 3.00 2.50 36.68%
  QoQ % 33.33% -14.29% 16.67% -14.29% 16.67% 20.00% -
  Horiz. % 160.00% 120.00% 140.00% 120.00% 140.00% 120.00% 100.00%
NAPS 1.0000 1.8300 1.8100 1.7700 1.7500 1.7300 1.6700 -28.89%
  QoQ % -45.36% 1.10% 2.26% 1.14% 1.16% 3.59% -
  Horiz. % 59.88% 109.58% 108.38% 105.99% 104.79% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.09 20.64 22.32 20.64 23.01 21.78 18.66 15.21%
  QoQ % 11.87% -7.53% 8.14% -10.30% 5.65% 16.72% -
  Horiz. % 123.74% 110.61% 119.61% 110.61% 123.31% 116.72% 100.00%
EPS 1.80 1.39 1.52 1.42 1.27 1.47 1.28 25.44%
  QoQ % 29.50% -8.55% 7.04% 11.81% -13.61% 14.84% -
  Horiz. % 140.62% 108.59% 118.75% 110.94% 99.22% 114.84% 100.00%
DPS 0.89 0.69 0.80 0.69 0.81 0.69 0.57 34.48%
  QoQ % 28.99% -13.75% 15.94% -14.81% 17.39% 21.05% -
  Horiz. % 156.14% 121.05% 140.35% 121.05% 142.11% 121.05% 100.00%
NAPS 0.2231 0.4198 0.4136 0.4045 0.4032 0.3978 0.3817 -30.02%
  QoQ % -46.86% 1.50% 2.25% 0.32% 1.36% 4.22% -
  Horiz. % 58.45% 109.98% 108.36% 105.97% 105.63% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.7700 1.6300 1.7400 1.7200 1.7500 2.0100 2.1100 -
P/RPS 1.71 1.81 1.78 1.90 1.75 2.12 2.58 -23.92%
  QoQ % -5.52% 1.69% -6.32% 8.57% -17.45% -17.83% -
  Horiz. % 66.28% 70.16% 68.99% 73.64% 67.83% 82.17% 100.00%
P/EPS 21.90 26.99 26.20 27.74 31.82 31.41 37.75 -30.37%
  QoQ % -18.86% 3.02% -5.55% -12.82% 1.31% -16.79% -
  Horiz. % 58.01% 71.50% 69.40% 73.48% 84.29% 83.21% 100.00%
EY 4.57 3.71 3.82 3.60 3.14 3.18 2.65 43.66%
  QoQ % 23.18% -2.88% 6.11% 14.65% -1.26% 20.00% -
  Horiz. % 172.45% 140.00% 144.15% 135.85% 118.49% 120.00% 100.00%
DY 2.26 1.84 2.01 1.74 2.00 1.49 1.18 54.04%
  QoQ % 22.83% -8.46% 15.52% -13.00% 34.23% 26.27% -
  Horiz. % 191.53% 155.93% 170.34% 147.46% 169.49% 126.27% 100.00%
P/NAPS 1.77 0.89 0.96 0.97 1.00 1.16 1.26 25.35%
  QoQ % 98.88% -7.29% -1.03% -3.00% -13.79% -7.94% -
  Horiz. % 140.48% 70.63% 76.19% 76.98% 79.37% 92.06% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 -
Price 1.9700 1.7100 1.9300 1.8400 1.7000 1.8800 2.2200 -
P/RPS 1.90 1.90 1.98 2.04 1.70 1.98 2.72 -21.22%
  QoQ % 0.00% -4.04% -2.94% 20.00% -14.14% -27.21% -
  Horiz. % 69.85% 69.85% 72.79% 75.00% 62.50% 72.79% 100.00%
P/EPS 24.38 28.31 29.07 29.68 30.91 29.37 39.71 -27.70%
  QoQ % -13.88% -2.61% -2.06% -3.98% 5.24% -26.04% -
  Horiz. % 61.40% 71.29% 73.21% 74.74% 77.84% 73.96% 100.00%
EY 4.10 3.53 3.44 3.37 3.24 3.40 2.52 38.21%
  QoQ % 16.15% 2.62% 2.08% 4.01% -4.71% 34.92% -
  Horiz. % 162.70% 140.08% 136.51% 133.73% 128.57% 134.92% 100.00%
DY 2.03 1.75 1.81 1.63 2.06 1.60 1.13 47.62%
  QoQ % 16.00% -3.31% 11.04% -20.87% 28.75% 41.59% -
  Horiz. % 179.65% 154.87% 160.18% 144.25% 182.30% 141.59% 100.00%
P/NAPS 1.97 0.93 1.07 1.04 0.97 1.09 1.33 29.85%
  QoQ % 111.83% -13.08% 2.88% 7.22% -11.01% -18.05% -
  Horiz. % 148.12% 69.92% 80.45% 78.20% 72.93% 81.95% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers