Highlights

[DAIBOCI] QoQ TTM Result on 2010-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 28-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -6.91%    YoY -     45.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 275,732 267,749 246,867 229,257 225,635 221,788 223,878 14.91%
  QoQ % 2.98% 8.46% 7.68% 1.61% 1.73% -0.93% -
  Horiz. % 123.16% 119.60% 110.27% 102.40% 100.78% 99.07% 100.00%
PBT 23,362 23,826 25,237 26,130 27,862 27,141 22,407 2.82%
  QoQ % -1.95% -5.59% -3.42% -6.22% 2.66% 21.13% -
  Horiz. % 104.26% 106.33% 112.63% 116.62% 124.35% 121.13% 100.00%
Tax -4,992 -5,118 -4,758 -4,564 -4,638 -3,957 -3,168 35.45%
  QoQ % 2.46% -7.57% -4.25% 1.60% -17.21% -24.91% -
  Horiz. % 157.58% 161.55% 150.19% 144.07% 146.40% 124.91% 100.00%
NP 18,370 18,708 20,479 21,566 23,224 23,184 19,239 -3.04%
  QoQ % -1.81% -8.65% -5.04% -7.14% 0.17% 20.51% -
  Horiz. % 95.48% 97.24% 106.45% 112.10% 120.71% 120.51% 100.00%
NP to SH 17,815 18,186 20,086 21,174 22,746 22,763 18,978 -4.13%
  QoQ % -2.04% -9.46% -5.14% -6.91% -0.07% 19.94% -
  Horiz. % 93.87% 95.83% 105.84% 111.57% 119.85% 119.94% 100.00%
Tax Rate 21.37 % 21.48 % 18.85 % 17.47 % 16.65 % 14.58 % 14.14 % 31.73%
  QoQ % -0.51% 13.95% 7.90% 4.92% 14.20% 3.11% -
  Horiz. % 151.13% 151.91% 133.31% 123.55% 117.75% 103.11% 100.00%
Total Cost 257,362 249,041 226,388 207,691 202,411 198,604 204,639 16.53%
  QoQ % 3.34% 10.01% 9.00% 2.61% 1.92% -2.95% -
  Horiz. % 125.76% 121.70% 110.63% 101.49% 98.91% 97.05% 100.00%
Net Worth 132,635 132,204 130,425 125,145 121,669 124,263 122,966 5.18%
  QoQ % 0.33% 1.36% 4.22% 2.86% -2.09% 1.05% -
  Horiz. % 107.86% 107.51% 106.07% 101.77% 98.95% 101.05% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,027 9,407 11,659 13,192 14,354 11,726 6,830 20.45%
  QoQ % -4.05% -19.31% -11.62% -8.10% 22.42% 71.66% -
  Horiz. % 132.16% 137.73% 170.68% 193.13% 210.15% 171.66% 100.00%
Div Payout % 50.67 % 51.73 % 58.05 % 62.31 % 63.11 % 51.51 % 35.99 % 25.64%
  QoQ % -2.05% -10.89% -6.84% -1.27% 22.52% 43.12% -
  Horiz. % 140.79% 143.73% 161.29% 173.13% 175.35% 143.12% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 132,635 132,204 130,425 125,145 121,669 124,263 122,966 5.18%
  QoQ % 0.33% 1.36% 4.22% 2.86% -2.09% 1.05% -
  Horiz. % 107.86% 107.51% 106.07% 101.77% 98.95% 101.05% 100.00%
NOSH 74,935 75,545 75,390 74,937 75,104 75,310 75,905 -0.85%
  QoQ % -0.81% 0.21% 0.60% -0.22% -0.27% -0.78% -
  Horiz. % 98.72% 99.53% 99.32% 98.73% 98.95% 99.22% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.66 % 6.99 % 8.30 % 9.41 % 10.29 % 10.45 % 8.59 % -15.62%
  QoQ % -4.72% -15.78% -11.80% -8.55% -1.53% 21.65% -
  Horiz. % 77.53% 81.37% 96.62% 109.55% 119.79% 121.65% 100.00%
ROE 13.43 % 13.76 % 15.40 % 16.92 % 18.69 % 18.32 % 15.43 % -8.85%
  QoQ % -2.40% -10.65% -8.98% -9.47% 2.02% 18.73% -
  Horiz. % 87.04% 89.18% 99.81% 109.66% 121.13% 118.73% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 367.96 354.42 327.45 305.93 300.43 294.50 294.94 15.91%
  QoQ % 3.82% 8.24% 7.03% 1.83% 2.01% -0.15% -
  Horiz. % 124.76% 120.17% 111.02% 103.73% 101.86% 99.85% 100.00%
EPS 23.77 24.07 26.64 28.26 30.29 30.23 25.00 -3.31%
  QoQ % -1.25% -9.65% -5.73% -6.70% 0.20% 20.92% -
  Horiz. % 95.08% 96.28% 106.56% 113.04% 121.16% 120.92% 100.00%
DPS 12.00 12.50 15.50 17.50 19.00 15.50 9.00 21.16%
  QoQ % -4.00% -19.35% -11.43% -7.89% 22.58% 72.22% -
  Horiz. % 133.33% 138.89% 172.22% 194.44% 211.11% 172.22% 100.00%
NAPS 1.7700 1.7500 1.7300 1.6700 1.6200 1.6500 1.6200 6.09%
  QoQ % 1.14% 1.16% 3.59% 3.09% -1.82% 1.85% -
  Horiz. % 109.26% 108.02% 106.79% 103.09% 100.00% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.09 81.66 75.29 69.92 68.81 67.64 68.28 14.91%
  QoQ % 2.98% 8.46% 7.68% 1.61% 1.73% -0.94% -
  Horiz. % 123.15% 119.60% 110.27% 102.40% 100.78% 99.06% 100.00%
EPS 5.43 5.55 6.13 6.46 6.94 6.94 5.79 -4.19%
  QoQ % -2.16% -9.46% -5.11% -6.92% 0.00% 19.86% -
  Horiz. % 93.78% 95.85% 105.87% 111.57% 119.86% 119.86% 100.00%
DPS 2.75 2.87 3.56 4.02 4.38 3.58 2.08 20.48%
  QoQ % -4.18% -19.38% -11.44% -8.22% 22.35% 72.12% -
  Horiz. % 132.21% 137.98% 171.15% 193.27% 210.58% 172.12% 100.00%
NAPS 0.4045 0.4032 0.3978 0.3817 0.3711 0.3790 0.3750 5.18%
  QoQ % 0.32% 1.36% 4.22% 2.86% -2.08% 1.07% -
  Horiz. % 107.87% 107.52% 106.08% 101.79% 98.96% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.7200 1.7500 2.0100 2.1100 2.4100 1.5300 1.1100 -
P/RPS 0.47 0.49 0.61 0.69 0.80 0.52 0.38 15.24%
  QoQ % -4.08% -19.67% -11.59% -13.75% 53.85% 36.84% -
  Horiz. % 123.68% 128.95% 160.53% 181.58% 210.53% 136.84% 100.00%
P/EPS 7.23 7.27 7.54 7.47 7.96 5.06 4.44 38.45%
  QoQ % -0.55% -3.58% 0.94% -6.16% 57.31% 13.96% -
  Horiz. % 162.84% 163.74% 169.82% 168.24% 179.28% 113.96% 100.00%
EY 13.82 13.76 13.26 13.39 12.57 19.76 22.52 -27.81%
  QoQ % 0.44% 3.77% -0.97% 6.52% -36.39% -12.26% -
  Horiz. % 61.37% 61.10% 58.88% 59.46% 55.82% 87.74% 100.00%
DY 6.98 7.14 7.71 8.29 7.88 10.13 8.11 -9.53%
  QoQ % -2.24% -7.39% -7.00% 5.20% -22.21% 24.91% -
  Horiz. % 86.07% 88.04% 95.07% 102.22% 97.16% 124.91% 100.00%
P/NAPS 0.97 1.00 1.16 1.26 1.49 0.93 0.69 25.52%
  QoQ % -3.00% -13.79% -7.94% -15.44% 60.22% 34.78% -
  Horiz. % 140.58% 144.93% 168.12% 182.61% 215.94% 134.78% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 -
Price 1.8400 1.7000 1.8800 2.2200 2.1400 1.9900 1.4800 -
P/RPS 0.50 0.48 0.57 0.73 0.71 0.68 0.50 -
  QoQ % 4.17% -15.79% -21.92% 2.82% 4.41% 36.00% -
  Horiz. % 100.00% 96.00% 114.00% 146.00% 142.00% 136.00% 100.00%
P/EPS 7.74 7.06 7.06 7.86 7.07 6.58 5.92 19.59%
  QoQ % 9.63% 0.00% -10.18% 11.17% 7.45% 11.15% -
  Horiz. % 130.74% 119.26% 119.26% 132.77% 119.43% 111.15% 100.00%
EY 12.92 14.16 14.17 12.73 14.15 15.19 16.89 -16.37%
  QoQ % -8.76% -0.07% 11.31% -10.04% -6.85% -10.07% -
  Horiz. % 76.49% 83.84% 83.90% 75.37% 83.78% 89.93% 100.00%
DY 6.52 7.35 8.24 7.88 8.88 7.79 6.08 4.77%
  QoQ % -11.29% -10.80% 4.57% -11.26% 13.99% 28.12% -
  Horiz. % 107.24% 120.89% 135.53% 129.61% 146.05% 128.12% 100.00%
P/NAPS 1.04 0.97 1.09 1.33 1.32 1.21 0.91 9.32%
  QoQ % 7.22% -11.01% -18.05% 0.76% 9.09% 32.97% -
  Horiz. % 114.29% 106.59% 119.78% 146.15% 145.05% 132.97% 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.
 


 

222  285  509  1247 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.84+0.03 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers