Highlights

[DAIBOCI] QoQ Quarter Result on 2012-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -13.67%    YoY -     9.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 73,760 65,657 70,576 68,759 75,703 67,665 73,191 0.52%
  QoQ % 12.34% -6.97% 2.64% -9.17% 11.88% -7.55% -
  Horiz. % 100.78% 89.71% 96.43% 93.94% 103.43% 92.45% 100.00%
PBT 8,681 9,253 8,793 7,194 7,272 5,493 6,623 19.67%
  QoQ % -6.18% 5.23% 22.23% -1.07% 32.39% -17.06% -
  Horiz. % 131.07% 139.71% 132.76% 108.62% 109.80% 82.94% 100.00%
Tax -2,425 -2,313 -2,254 -1,909 -1,242 -773 -1,463 39.84%
  QoQ % -4.84% -2.62% -18.07% -53.70% -60.67% 47.16% -
  Horiz. % 165.76% 158.10% 154.07% 130.49% 84.89% 52.84% 100.00%
NP 6,256 6,940 6,539 5,285 6,030 4,720 5,160 13.63%
  QoQ % -9.86% 6.13% 23.73% -12.35% 27.75% -8.53% -
  Horiz. % 121.24% 134.50% 126.72% 102.42% 116.86% 91.47% 100.00%
NP to SH 6,248 6,903 6,387 5,103 5,911 4,543 4,975 16.32%
  QoQ % -9.49% 8.08% 25.16% -13.67% 30.11% -8.68% -
  Horiz. % 125.59% 138.75% 128.38% 102.57% 118.81% 91.32% 100.00%
Tax Rate 27.93 % 25.00 % 25.63 % 26.54 % 17.08 % 14.07 % 22.09 % 16.84%
  QoQ % 11.72% -2.46% -3.43% 55.39% 21.39% -36.31% -
  Horiz. % 126.44% 113.17% 116.03% 120.14% 77.32% 63.69% 100.00%
Total Cost 67,504 58,717 64,037 63,474 69,673 62,945 68,031 -0.51%
  QoQ % 14.97% -8.31% 0.89% -8.90% 10.69% -7.48% -
  Horiz. % 99.23% 86.31% 94.13% 93.30% 102.41% 92.52% 100.00%
Net Worth 151,088 150,362 147,798 142,496 73,143 137,643 135,613 7.43%
  QoQ % 0.48% 1.73% 3.72% 94.82% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 108.98% 105.07% 53.94% 101.50% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,976 3,986 4,524 2,611 2,925 2,256 2,622 31.81%
  QoQ % -0.27% -11.88% 73.27% -10.75% 29.66% -13.95% -
  Horiz. % 151.62% 152.03% 172.53% 99.57% 111.57% 86.05% 100.00%
Div Payout % 63.64 % 57.76 % 70.84 % 51.17 % 49.50 % 49.67 % 52.71 % 13.32%
  QoQ % 10.18% -18.46% 38.44% 3.37% -0.34% -5.77% -
  Horiz. % 120.74% 109.58% 134.40% 97.08% 93.91% 94.23% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,088 150,362 147,798 142,496 73,143 137,643 135,613 7.43%
  QoQ % 0.48% 1.73% 3.72% 94.82% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 108.98% 105.07% 53.94% 101.50% 100.00%
NOSH 113,600 113,910 75,407 74,605 73,143 75,215 74,924 31.81%
  QoQ % -0.27% 51.06% 1.08% 2.00% -2.75% 0.39% -
  Horiz. % 151.62% 152.03% 100.64% 99.57% 97.62% 100.39% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.48 % 10.57 % 9.27 % 7.69 % 7.97 % 6.98 % 7.05 % 13.04%
  QoQ % -19.77% 14.02% 20.55% -3.51% 14.18% -0.99% -
  Horiz. % 120.28% 149.93% 131.49% 109.08% 113.05% 99.01% 100.00%
ROE 4.14 % 4.59 % 4.32 % 3.58 % 8.08 % 3.30 % 3.67 % 8.33%
  QoQ % -9.80% 6.25% 20.67% -55.69% 144.85% -10.08% -
  Horiz. % 112.81% 125.07% 117.71% 97.55% 220.16% 89.92% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.93 57.64 93.59 92.16 103.50 89.96 97.69 -23.75%
  QoQ % 12.65% -38.41% 1.55% -10.96% 15.05% -7.91% -
  Horiz. % 66.47% 59.00% 95.80% 94.34% 105.95% 92.09% 100.00%
EPS 5.50 6.06 8.47 6.84 5.24 6.04 6.64 -11.75%
  QoQ % -9.24% -28.45% 23.83% 30.53% -13.25% -9.04% -
  Horiz. % 82.83% 91.27% 127.56% 103.01% 78.92% 90.96% 100.00%
DPS 3.50 3.50 6.00 3.50 4.00 3.00 3.50 -
  QoQ % 0.00% -41.67% 71.43% -12.50% 33.33% -14.29% -
  Horiz. % 100.00% 100.00% 171.43% 100.00% 114.29% 85.71% 100.00%
NAPS 1.3300 1.3200 1.9600 1.9100 1.0000 1.8300 1.8100 -18.49%
  QoQ % 0.76% -32.65% 2.62% 91.00% -45.36% 1.10% -
  Horiz. % 73.48% 72.93% 108.29% 105.52% 55.25% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.49 20.02 21.52 20.97 23.09 20.64 22.32 0.50%
  QoQ % 12.34% -6.97% 2.62% -9.18% 11.87% -7.53% -
  Horiz. % 100.76% 89.70% 96.42% 93.95% 103.45% 92.47% 100.00%
EPS 1.91 2.11 1.95 1.56 1.80 1.39 1.52 16.37%
  QoQ % -9.48% 8.21% 25.00% -13.33% 29.50% -8.55% -
  Horiz. % 125.66% 138.82% 128.29% 102.63% 118.42% 91.45% 100.00%
DPS 1.21 1.22 1.38 0.80 0.89 0.69 0.80 31.60%
  QoQ % -0.82% -11.59% 72.50% -10.11% 28.99% -13.75% -
  Horiz. % 151.25% 152.50% 172.50% 100.00% 111.25% 86.25% 100.00%
NAPS 0.4608 0.4586 0.4507 0.4346 0.2231 0.4198 0.4136 7.43%
  QoQ % 0.48% 1.75% 3.70% 94.80% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 108.97% 105.08% 53.94% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.5500 2.4200 2.0500 1.8700 1.7700 1.6300 1.7400 -
P/RPS 3.93 4.20 2.19 2.03 1.71 1.81 1.78 69.15%
  QoQ % -6.43% 91.78% 7.88% 18.71% -5.52% 1.69% -
  Horiz. % 220.79% 235.96% 123.03% 114.04% 96.07% 101.69% 100.00%
P/EPS 46.36 39.93 24.20 27.34 21.90 26.99 26.20 46.04%
  QoQ % 16.10% 65.00% -11.49% 24.84% -18.86% 3.02% -
  Horiz. % 176.95% 152.40% 92.37% 104.35% 83.59% 103.02% 100.00%
EY 2.16 2.50 4.13 3.66 4.57 3.71 3.82 -31.50%
  QoQ % -13.60% -39.47% 12.84% -19.91% 23.18% -2.88% -
  Horiz. % 56.54% 65.45% 108.12% 95.81% 119.63% 97.12% 100.00%
DY 1.37 1.45 2.93 1.87 2.26 1.84 2.01 -22.46%
  QoQ % -5.52% -50.51% 56.68% -17.26% 22.83% -8.46% -
  Horiz. % 68.16% 72.14% 145.77% 93.03% 112.44% 91.54% 100.00%
P/NAPS 1.92 1.83 1.05 0.98 1.77 0.89 0.96 58.41%
  QoQ % 4.92% 74.29% 7.14% -44.63% 98.88% -7.29% -
  Horiz. % 200.00% 190.63% 109.38% 102.08% 184.38% 92.71% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 -
Price 2.5200 2.6200 2.1100 1.8800 1.9700 1.7100 1.9300 -
P/RPS 3.88 4.55 2.25 2.04 1.90 1.90 1.98 56.28%
  QoQ % -14.73% 102.22% 10.29% 7.37% 0.00% -4.04% -
  Horiz. % 195.96% 229.80% 113.64% 103.03% 95.96% 95.96% 100.00%
P/EPS 45.82 43.23 24.91 27.49 24.38 28.31 29.07 35.25%
  QoQ % 5.99% 73.54% -9.39% 12.76% -13.88% -2.61% -
  Horiz. % 157.62% 148.71% 85.69% 94.56% 83.87% 97.39% 100.00%
EY 2.18 2.31 4.01 3.64 4.10 3.53 3.44 -26.12%
  QoQ % -5.63% -42.39% 10.16% -11.22% 16.15% 2.62% -
  Horiz. % 63.37% 67.15% 116.57% 105.81% 119.19% 102.62% 100.00%
DY 1.39 1.34 2.84 1.86 2.03 1.75 1.81 -16.07%
  QoQ % 3.73% -52.82% 52.69% -8.37% 16.00% -3.31% -
  Horiz. % 76.80% 74.03% 156.91% 102.76% 112.15% 96.69% 100.00%
P/NAPS 1.89 1.98 1.08 0.98 1.97 0.93 1.07 45.87%
  QoQ % -4.55% 83.33% 10.20% -50.25% 111.83% -13.08% -
  Horiz. % 176.64% 185.05% 100.93% 91.59% 184.11% 86.92% 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
Partners & Brokers