Highlights

[DAIBOCI] QoQ Quarter Result on 2014-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 12-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -4.77%    YoY -     -7.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,047 83,090 86,975 90,393 80,161 87,293 69,460 13.51%
  QoQ % 1.15% -4.47% -3.78% 12.76% -8.17% 25.67% -
  Horiz. % 121.00% 119.62% 125.22% 130.14% 115.41% 125.67% 100.00%
PBT 7,132 6,674 8,352 8,890 8,719 10,082 8,071 -7.89%
  QoQ % 6.86% -20.09% -6.05% 1.96% -13.52% 24.92% -
  Horiz. % 88.37% 82.69% 103.48% 110.15% 108.03% 124.92% 100.00%
Tax -1,232 -1,658 -2,136 -2,286 -1,784 -2,682 -2,056 -28.86%
  QoQ % 25.69% 22.38% 6.56% -28.14% 33.48% -30.45% -
  Horiz. % 59.92% 80.64% 103.89% 111.19% 86.77% 130.45% 100.00%
NP 5,900 5,016 6,216 6,604 6,935 7,400 6,015 -1.28%
  QoQ % 17.62% -19.31% -5.88% -4.77% -6.28% 23.03% -
  Horiz. % 98.09% 83.39% 103.34% 109.79% 115.30% 123.03% 100.00%
NP to SH 5,900 5,016 6,216 6,604 6,935 7,400 6,015 -1.28%
  QoQ % 17.62% -19.31% -5.88% -4.77% -6.28% 23.03% -
  Horiz. % 98.09% 83.39% 103.34% 109.79% 115.30% 123.03% 100.00%
Tax Rate 17.27 % 24.84 % 25.57 % 25.71 % 20.46 % 26.60 % 25.47 % -22.76%
  QoQ % -30.48% -2.85% -0.54% 25.66% -23.08% 4.44% -
  Horiz. % 67.81% 97.53% 100.39% 100.94% 80.33% 104.44% 100.00%
Total Cost 78,147 78,074 80,759 83,789 73,226 79,893 63,445 14.86%
  QoQ % 0.09% -3.32% -3.62% 14.43% -8.34% 25.92% -
  Horiz. % 123.17% 123.06% 127.29% 132.07% 115.42% 125.92% 100.00%
Net Worth 113,378 165,686 166,215 163,961 113,707 158,895 154,638 -18.64%
  QoQ % -31.57% -0.32% 1.37% 44.20% -28.44% 2.75% -
  Horiz. % 73.32% 107.14% 107.49% 106.03% 73.53% 102.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,968 2,837 3,984 3,985 4,548 4,539 3,411 10.58%
  QoQ % 39.87% -28.80% -0.01% -12.38% 0.19% 33.09% -
  Horiz. % 116.33% 83.17% 116.81% 116.83% 133.34% 133.09% 100.00%
Div Payout % 67.26 % 56.56 % 64.10 % 60.34 % 65.58 % 61.35 % 56.71 % 12.01%
  QoQ % 18.92% -11.76% 6.23% -7.99% 6.89% 8.18% -
  Horiz. % 118.60% 99.74% 113.03% 106.40% 115.64% 108.18% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 113,378 165,686 166,215 163,961 113,707 158,895 154,638 -18.64%
  QoQ % -31.57% -0.32% 1.37% 44.20% -28.44% 2.75% -
  Horiz. % 73.32% 107.14% 107.49% 106.03% 73.53% 102.75% 100.00%
NOSH 113,378 113,484 113,846 113,862 113,707 113,496 113,705 -0.19%
  QoQ % -0.09% -0.32% -0.01% 0.14% 0.19% -0.18% -
  Horiz. % 99.71% 99.81% 100.12% 100.14% 100.00% 99.82% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.02 % 6.04 % 7.15 % 7.31 % 8.65 % 8.48 % 8.66 % -13.03%
  QoQ % 16.23% -15.52% -2.19% -15.49% 2.00% -2.08% -
  Horiz. % 81.06% 69.75% 82.56% 84.41% 99.88% 97.92% 100.00%
ROE 5.20 % 3.03 % 3.74 % 4.03 % 6.10 % 4.66 % 3.89 % 21.28%
  QoQ % 71.62% -18.98% -7.20% -33.93% 30.90% 19.79% -
  Horiz. % 133.68% 77.89% 96.14% 103.60% 156.81% 119.79% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 74.13 73.22 76.40 79.39 70.50 76.91 61.09 13.73%
  QoQ % 1.24% -4.16% -3.77% 12.61% -8.33% 25.90% -
  Horiz. % 121.35% 119.86% 125.06% 129.96% 115.40% 125.90% 100.00%
EPS 2.17 4.42 5.46 5.80 6.10 6.52 5.29 -44.70%
  QoQ % -50.90% -19.05% -5.86% -4.92% -6.44% 23.25% -
  Horiz. % 41.02% 83.55% 103.21% 109.64% 115.31% 123.25% 100.00%
DPS 3.50 2.50 3.50 3.50 4.00 4.00 3.00 10.79%
  QoQ % 40.00% -28.57% 0.00% -12.50% 0.00% 33.33% -
  Horiz. % 116.67% 83.33% 116.67% 116.67% 133.33% 133.33% 100.00%
NAPS 1.0000 1.4600 1.4600 1.4400 1.0000 1.4000 1.3600 -18.49%
  QoQ % -31.51% 0.00% 1.39% 44.00% -28.57% 2.94% -
  Horiz. % 73.53% 107.35% 107.35% 105.88% 73.53% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.63 25.34 26.52 27.57 24.45 26.62 21.18 13.52%
  QoQ % 1.14% -4.45% -3.81% 12.76% -8.15% 25.68% -
  Horiz. % 121.01% 119.64% 125.21% 130.17% 115.44% 125.68% 100.00%
EPS 1.80 1.53 1.90 2.01 2.11 2.26 1.83 -1.09%
  QoQ % 17.65% -19.47% -5.47% -4.74% -6.64% 23.50% -
  Horiz. % 98.36% 83.61% 103.83% 109.84% 115.30% 123.50% 100.00%
DPS 1.21 0.87 1.22 1.22 1.39 1.38 1.04 10.59%
  QoQ % 39.08% -28.69% 0.00% -12.23% 0.72% 32.69% -
  Horiz. % 116.35% 83.65% 117.31% 117.31% 133.65% 132.69% 100.00%
NAPS 0.3458 0.5053 0.5069 0.5000 0.3468 0.4846 0.4716 -18.64%
  QoQ % -31.57% -0.32% 1.38% 44.18% -28.44% 2.76% -
  Horiz. % 73.32% 107.15% 107.49% 106.02% 73.54% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.2600 4.3000 4.4000 4.6300 4.1500 3.5400 3.5700 -
P/RPS 5.75 5.87 5.76 5.83 5.89 4.60 5.84 -1.03%
  QoQ % -2.04% 1.91% -1.20% -1.02% 28.04% -21.23% -
  Horiz. % 98.46% 100.51% 98.63% 99.83% 100.86% 78.77% 100.00%
P/EPS 81.86 97.29 80.59 79.83 68.04 54.29 67.49 13.69%
  QoQ % -15.86% 20.72% 0.95% 17.33% 25.33% -19.56% -
  Horiz. % 121.29% 144.15% 119.41% 118.28% 100.81% 80.44% 100.00%
EY 1.22 1.03 1.24 1.25 1.47 1.84 1.48 -12.05%
  QoQ % 18.45% -16.94% -0.80% -14.97% -20.11% 24.32% -
  Horiz. % 82.43% 69.59% 83.78% 84.46% 99.32% 124.32% 100.00%
DY 0.82 0.58 0.80 0.76 0.96 1.13 0.84 -1.59%
  QoQ % 41.38% -27.50% 5.26% -20.83% -15.04% 34.52% -
  Horiz. % 97.62% 69.05% 95.24% 90.48% 114.29% 134.52% 100.00%
P/NAPS 4.26 2.95 3.01 3.22 4.15 2.53 2.63 37.80%
  QoQ % 44.41% -1.99% -6.52% -22.41% 64.03% -3.80% -
  Horiz. % 161.98% 112.17% 114.45% 122.43% 157.79% 96.20% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 -
Price 4.6300 4.2500 4.4000 4.5000 4.3000 3.6500 3.4500 -
P/RPS 6.25 5.80 5.76 5.67 6.10 4.75 5.65 6.94%
  QoQ % 7.76% 0.69% 1.59% -7.05% 28.42% -15.93% -
  Horiz. % 110.62% 102.65% 101.95% 100.35% 107.96% 84.07% 100.00%
P/EPS 88.97 96.15 80.59 77.59 70.50 55.98 65.22 22.93%
  QoQ % -7.47% 19.31% 3.87% 10.06% 25.94% -14.17% -
  Horiz. % 136.42% 147.42% 123.57% 118.97% 108.10% 85.83% 100.00%
EY 1.12 1.04 1.24 1.29 1.42 1.79 1.53 -18.73%
  QoQ % 7.69% -16.13% -3.88% -9.15% -20.67% 16.99% -
  Horiz. % 73.20% 67.97% 81.05% 84.31% 92.81% 116.99% 100.00%
DY 0.76 0.59 0.80 0.78 0.93 1.10 0.87 -8.60%
  QoQ % 28.81% -26.25% 2.56% -16.13% -15.45% 26.44% -
  Horiz. % 87.36% 67.82% 91.95% 89.66% 106.90% 126.44% 100.00%
P/NAPS 4.63 2.91 3.01 3.12 4.30 2.61 2.54 49.06%
  QoQ % 59.11% -3.32% -3.53% -27.44% 64.75% 2.76% -
  Horiz. % 182.28% 114.57% 118.50% 122.83% 169.29% 102.76% 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.
 


 

321  265  545  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers