Highlights

[DAIBOCI] QoQ TTM Result on 2011-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.41%    YoY -     -12.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 285,318 284,229 283,988 287,750 275,732 267,749 246,867 10.12%
  QoQ % 0.38% 0.08% -1.31% 4.36% 2.98% 8.46% -
  Horiz. % 115.58% 115.13% 115.04% 116.56% 111.69% 108.46% 100.00%
PBT 26,582 25,277 23,472 24,276 23,362 23,826 25,237 3.52%
  QoQ % 5.16% 7.69% -3.31% 3.91% -1.95% -5.59% -
  Horiz. % 105.33% 100.16% 93.01% 96.19% 92.57% 94.41% 100.00%
Tax -5,387 -4,521 -4,402 -4,996 -4,992 -5,118 -4,758 8.62%
  QoQ % -19.16% -2.70% 11.89% -0.08% 2.46% -7.57% -
  Horiz. % 113.22% 95.02% 92.52% 105.00% 104.92% 107.57% 100.00%
NP 21,195 20,756 19,070 19,280 18,370 18,708 20,479 2.32%
  QoQ % 2.12% 8.84% -1.09% 4.95% -1.81% -8.65% -
  Horiz. % 103.50% 101.35% 93.12% 94.15% 89.70% 91.35% 100.00%
NP to SH 20,532 20,075 18,319 18,601 17,815 18,186 20,086 1.47%
  QoQ % 2.28% 9.59% -1.52% 4.41% -2.04% -9.46% -
  Horiz. % 102.22% 99.95% 91.20% 92.61% 88.69% 90.54% 100.00%
Tax Rate 20.27 % 17.89 % 18.75 % 20.58 % 21.37 % 21.48 % 18.85 % 4.96%
  QoQ % 13.30% -4.59% -8.89% -3.70% -0.51% 13.95% -
  Horiz. % 107.53% 94.91% 99.47% 109.18% 113.37% 113.95% 100.00%
Total Cost 264,123 263,473 264,918 268,470 257,362 249,041 226,388 10.81%
  QoQ % 0.25% -0.55% -1.32% 4.32% 3.34% 10.01% -
  Horiz. % 116.67% 116.38% 117.02% 118.59% 113.68% 110.01% 100.00%
Net Worth 74,605 73,143 137,643 135,613 132,635 132,204 130,425 -31.07%
  QoQ % 2.00% -46.86% 1.50% 2.25% 0.33% 1.36% -
  Horiz. % 57.20% 56.08% 105.53% 103.98% 101.69% 101.36% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,042 10,052 9,770 9,776 9,027 9,407 11,659 -9.46%
  QoQ % -0.10% 2.88% -0.05% 8.30% -4.05% -19.31% -
  Horiz. % 86.14% 86.22% 83.81% 83.85% 77.43% 80.69% 100.00%
Div Payout % 48.91 % 50.08 % 53.34 % 52.56 % 50.67 % 51.73 % 58.05 % -10.78%
  QoQ % -2.34% -6.11% 1.48% 3.73% -2.05% -10.89% -
  Horiz. % 84.25% 86.27% 91.89% 90.54% 87.29% 89.11% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 74,605 73,143 137,643 135,613 132,635 132,204 130,425 -31.07%
  QoQ % 2.00% -46.86% 1.50% 2.25% 0.33% 1.36% -
  Horiz. % 57.20% 56.08% 105.53% 103.98% 101.69% 101.36% 100.00%
NOSH 74,605 73,143 75,215 74,924 74,935 75,545 75,390 -0.70%
  QoQ % 2.00% -2.75% 0.39% -0.01% -0.81% 0.21% -
  Horiz. % 98.96% 97.02% 99.77% 99.38% 99.40% 100.21% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.43 % 7.30 % 6.72 % 6.70 % 6.66 % 6.99 % 8.30 % -7.11%
  QoQ % 1.78% 8.63% 0.30% 0.60% -4.72% -15.78% -
  Horiz. % 89.52% 87.95% 80.96% 80.72% 80.24% 84.22% 100.00%
ROE 27.52 % 27.45 % 13.31 % 13.72 % 13.43 % 13.76 % 15.40 % 47.21%
  QoQ % 0.26% 106.24% -2.99% 2.16% -2.40% -10.65% -
  Horiz. % 178.70% 178.25% 86.43% 89.09% 87.21% 89.35% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 382.44 388.59 377.57 384.05 367.96 354.42 327.45 10.89%
  QoQ % -1.58% 2.92% -1.69% 4.37% 3.82% 8.24% -
  Horiz. % 116.79% 118.67% 115.31% 117.29% 112.37% 108.24% 100.00%
EPS 27.52 27.45 24.36 24.83 23.77 24.07 26.64 2.19%
  QoQ % 0.26% 12.68% -1.89% 4.46% -1.25% -9.65% -
  Horiz. % 103.30% 103.04% 91.44% 93.21% 89.23% 90.35% 100.00%
DPS 13.50 13.74 13.00 13.00 12.00 12.50 15.50 -8.79%
  QoQ % -1.75% 5.69% 0.00% 8.33% -4.00% -19.35% -
  Horiz. % 87.10% 88.65% 83.87% 83.87% 77.42% 80.65% 100.00%
NAPS 1.0000 1.0000 1.8300 1.8100 1.7700 1.7500 1.7300 -30.59%
  QoQ % 0.00% -45.36% 1.10% 2.26% 1.14% 1.16% -
  Horiz. % 57.80% 57.80% 105.78% 104.62% 102.31% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 87.01 86.68 86.61 87.76 84.09 81.66 75.29 10.12%
  QoQ % 0.38% 0.08% -1.31% 4.36% 2.98% 8.46% -
  Horiz. % 115.57% 115.13% 115.04% 116.56% 111.69% 108.46% 100.00%
EPS 6.26 6.12 5.59 5.67 5.43 5.55 6.13 1.41%
  QoQ % 2.29% 9.48% -1.41% 4.42% -2.16% -9.46% -
  Horiz. % 102.12% 99.84% 91.19% 92.50% 88.58% 90.54% 100.00%
DPS 3.06 3.07 2.98 2.98 2.75 2.87 3.56 -9.59%
  QoQ % -0.33% 3.02% 0.00% 8.36% -4.18% -19.38% -
  Horiz. % 85.96% 86.24% 83.71% 83.71% 77.25% 80.62% 100.00%
NAPS 0.2275 0.2231 0.4198 0.4136 0.4045 0.4032 0.3978 -31.08%
  QoQ % 1.97% -46.86% 1.50% 2.25% 0.32% 1.36% -
  Horiz. % 57.19% 56.08% 105.53% 103.97% 101.68% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.8700 1.7700 1.6300 1.7400 1.7200 1.7500 2.0100 -
P/RPS 0.49 0.46 0.43 0.45 0.47 0.49 0.61 -13.58%
  QoQ % 6.52% 6.98% -4.44% -4.26% -4.08% -19.67% -
  Horiz. % 80.33% 75.41% 70.49% 73.77% 77.05% 80.33% 100.00%
P/EPS 6.79 6.45 6.69 7.01 7.23 7.27 7.54 -6.74%
  QoQ % 5.27% -3.59% -4.56% -3.04% -0.55% -3.58% -
  Horiz. % 90.05% 85.54% 88.73% 92.97% 95.89% 96.42% 100.00%
EY 14.72 15.51 14.94 14.27 13.82 13.76 13.26 7.21%
  QoQ % -5.09% 3.82% 4.70% 3.26% 0.44% 3.77% -
  Horiz. % 111.01% 116.97% 112.67% 107.62% 104.22% 103.77% 100.00%
DY 7.22 7.76 7.98 7.47 6.98 7.14 7.71 -4.28%
  QoQ % -6.96% -2.76% 6.83% 7.02% -2.24% -7.39% -
  Horiz. % 93.64% 100.65% 103.50% 96.89% 90.53% 92.61% 100.00%
P/NAPS 1.87 1.77 0.89 0.96 0.97 1.00 1.16 37.45%
  QoQ % 5.65% 98.88% -7.29% -1.03% -3.00% -13.79% -
  Horiz. % 161.21% 152.59% 76.72% 82.76% 83.62% 86.21% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 -
Price 1.8800 1.9700 1.7100 1.9300 1.8400 1.7000 1.8800 -
P/RPS 0.49 0.51 0.45 0.50 0.50 0.48 0.57 -9.58%
  QoQ % -3.92% 13.33% -10.00% 0.00% 4.17% -15.79% -
  Horiz. % 85.96% 89.47% 78.95% 87.72% 87.72% 84.21% 100.00%
P/EPS 6.83 7.18 7.02 7.77 7.74 7.06 7.06 -2.18%
  QoQ % -4.87% 2.28% -9.65% 0.39% 9.63% 0.00% -
  Horiz. % 96.74% 101.70% 99.43% 110.06% 109.63% 100.00% 100.00%
EY 14.64 13.93 14.24 12.86 12.92 14.16 14.17 2.20%
  QoQ % 5.10% -2.18% 10.73% -0.46% -8.76% -0.07% -
  Horiz. % 103.32% 98.31% 100.49% 90.76% 91.18% 99.93% 100.00%
DY 7.18 6.98 7.60 6.74 6.52 7.35 8.24 -8.76%
  QoQ % 2.87% -8.16% 12.76% 3.37% -11.29% -10.80% -
  Horiz. % 87.14% 84.71% 92.23% 81.80% 79.13% 89.20% 100.00%
P/NAPS 1.88 1.97 0.93 1.07 1.04 0.97 1.09 43.77%
  QoQ % -4.57% 111.83% -13.08% 2.88% 7.22% -11.01% -
  Horiz. % 172.48% 180.73% 85.32% 98.17% 95.41% 88.99% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers