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 - 327,899
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.
 


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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS