Highlights

[DAIBOCI] QoQ TTM Result on 2012-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     6.88%    YoY -     17.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 283,379 278,752 280,695 282,703 285,318 284,229 283,988 -0.14%
  QoQ % 1.66% -0.69% -0.71% -0.92% 0.38% 0.08% -
  Horiz. % 99.79% 98.16% 98.84% 99.55% 100.47% 100.08% 100.00%
PBT 36,229 33,921 32,512 28,752 26,582 25,277 23,472 33.52%
  QoQ % 6.80% 4.33% 13.08% 8.16% 5.16% 7.69% -
  Horiz. % 154.35% 144.52% 138.51% 122.49% 113.25% 107.69% 100.00%
Tax -9,382 -8,901 -7,718 -6,178 -5,387 -4,521 -4,402 65.54%
  QoQ % -5.40% -15.33% -24.93% -14.68% -19.16% -2.70% -
  Horiz. % 213.13% 202.20% 175.33% 140.35% 122.38% 102.70% 100.00%
NP 26,847 25,020 24,794 22,574 21,195 20,756 19,070 25.59%
  QoQ % 7.30% 0.91% 9.83% 6.51% 2.12% 8.84% -
  Horiz. % 140.78% 131.20% 130.02% 118.37% 111.14% 108.84% 100.00%
NP to SH 26,650 24,641 24,304 21,944 20,532 20,075 18,319 28.36%
  QoQ % 8.15% 1.39% 10.75% 6.88% 2.28% 9.59% -
  Horiz. % 145.48% 134.51% 132.67% 119.79% 112.08% 109.59% 100.00%
Tax Rate 25.90 % 26.24 % 23.74 % 21.49 % 20.27 % 17.89 % 18.75 % 24.01%
  QoQ % -1.30% 10.53% 10.47% 6.02% 13.30% -4.59% -
  Horiz. % 138.13% 139.95% 126.61% 114.61% 108.11% 95.41% 100.00%
Total Cost 256,532 253,732 255,901 260,129 264,123 263,473 264,918 -2.12%
  QoQ % 1.10% -0.85% -1.63% -1.51% 0.25% -0.55% -
  Horiz. % 96.83% 95.78% 96.60% 98.19% 99.70% 99.45% 100.00%
Net Worth 154,263 151,088 150,362 75,407 74,605 73,143 137,643 7.89%
  QoQ % 2.10% 0.48% 99.40% 1.08% 2.00% -46.86% -
  Horiz. % 112.07% 109.77% 109.24% 54.78% 54.20% 53.14% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 17,024 15,098 13,675 11,944 10,042 10,052 9,770 44.75%
  QoQ % 12.76% 10.41% 14.49% 18.94% -0.10% 2.88% -
  Horiz. % 174.24% 154.52% 139.96% 122.25% 102.78% 102.88% 100.00%
Div Payout % 63.88 % 61.27 % 56.27 % 54.43 % 48.91 % 50.08 % 53.34 % 12.76%
  QoQ % 4.26% 8.89% 3.38% 11.29% -2.34% -6.11% -
  Horiz. % 119.76% 114.87% 105.49% 102.04% 91.69% 93.89% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 154,263 151,088 150,362 75,407 74,605 73,143 137,643 7.89%
  QoQ % 2.10% 0.48% 99.40% 1.08% 2.00% -46.86% -
  Horiz. % 112.07% 109.77% 109.24% 54.78% 54.20% 53.14% 100.00%
NOSH 113,429 113,600 113,910 75,407 74,605 73,143 75,215 31.47%
  QoQ % -0.15% -0.27% 51.06% 1.08% 2.00% -2.75% -
  Horiz. % 150.81% 151.03% 151.45% 100.26% 99.19% 97.25% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.47 % 8.98 % 8.83 % 7.99 % 7.43 % 7.30 % 6.72 % 25.67%
  QoQ % 5.46% 1.70% 10.51% 7.54% 1.78% 8.63% -
  Horiz. % 140.92% 133.63% 131.40% 118.90% 110.57% 108.63% 100.00%
ROE 17.28 % 16.31 % 16.16 % 29.10 % 27.52 % 27.45 % 13.31 % 18.99%
  QoQ % 5.95% 0.93% -44.47% 5.74% 0.26% 106.24% -
  Horiz. % 129.83% 122.54% 121.41% 218.63% 206.76% 206.24% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 249.83 245.38 246.42 374.90 382.44 388.59 377.57 -24.05%
  QoQ % 1.81% -0.42% -34.27% -1.97% -1.58% 2.92% -
  Horiz. % 66.17% 64.99% 65.26% 99.29% 101.29% 102.92% 100.00%
EPS 23.49 21.69 21.34 29.10 27.52 27.45 24.36 -2.39%
  QoQ % 8.30% 1.64% -26.67% 5.74% 0.26% 12.68% -
  Horiz. % 96.43% 89.04% 87.60% 119.46% 112.97% 112.68% 100.00%
DPS 15.01 13.29 12.01 15.84 13.50 13.74 13.00 10.05%
  QoQ % 12.94% 10.66% -24.18% 17.33% -1.75% 5.69% -
  Horiz. % 115.46% 102.23% 92.38% 121.85% 103.85% 105.69% 100.00%
NAPS 1.3600 1.3300 1.3200 1.0000 1.0000 1.0000 1.8300 -17.94%
  QoQ % 2.26% 0.76% 32.00% 0.00% 0.00% -45.36% -
  Horiz. % 74.32% 72.68% 72.13% 54.64% 54.64% 54.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.42 85.01 85.60 86.22 87.01 86.68 86.61 -0.15%
  QoQ % 1.66% -0.69% -0.72% -0.91% 0.38% 0.08% -
  Horiz. % 99.78% 98.15% 98.83% 99.55% 100.46% 100.08% 100.00%
EPS 8.13 7.51 7.41 6.69 6.26 6.12 5.59 28.34%
  QoQ % 8.26% 1.35% 10.76% 6.87% 2.29% 9.48% -
  Horiz. % 145.44% 134.35% 132.56% 119.68% 111.99% 109.48% 100.00%
DPS 5.19 4.60 4.17 3.64 3.06 3.07 2.98 44.71%
  QoQ % 12.83% 10.31% 14.56% 18.95% -0.33% 3.02% -
  Horiz. % 174.16% 154.36% 139.93% 122.15% 102.68% 103.02% 100.00%
NAPS 0.4705 0.4608 0.4586 0.2300 0.2275 0.2231 0.4198 7.89%
  QoQ % 2.11% 0.48% 99.39% 1.10% 1.97% -46.86% -
  Horiz. % 112.08% 109.77% 109.24% 54.79% 54.19% 53.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.8100 2.5500 2.4200 2.0500 1.8700 1.7700 1.6300 -
P/RPS 1.12 1.04 0.98 0.55 0.49 0.46 0.43 89.20%
  QoQ % 7.69% 6.12% 78.18% 12.24% 6.52% 6.98% -
  Horiz. % 260.47% 241.86% 227.91% 127.91% 113.95% 106.98% 100.00%
P/EPS 11.96 11.76 11.34 7.04 6.79 6.45 6.69 47.25%
  QoQ % 1.70% 3.70% 61.08% 3.68% 5.27% -3.59% -
  Horiz. % 178.77% 175.78% 169.51% 105.23% 101.49% 96.41% 100.00%
EY 8.36 8.51 8.82 14.20 14.72 15.51 14.94 -32.07%
  QoQ % -1.76% -3.51% -37.89% -3.53% -5.09% 3.82% -
  Horiz. % 55.96% 56.96% 59.04% 95.05% 98.53% 103.82% 100.00%
DY 5.34 5.21 4.96 7.73 7.22 7.76 7.98 -23.48%
  QoQ % 2.50% 5.04% -35.83% 7.06% -6.96% -2.76% -
  Horiz. % 66.92% 65.29% 62.16% 96.87% 90.48% 97.24% 100.00%
P/NAPS 2.07 1.92 1.83 2.05 1.87 1.77 0.89 75.45%
  QoQ % 7.81% 4.92% -10.73% 9.63% 5.65% 98.88% -
  Horiz. % 232.58% 215.73% 205.62% 230.34% 210.11% 198.88% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 -
Price 3.1000 2.5200 2.6200 2.1100 1.8800 1.9700 1.7100 -
P/RPS 1.24 1.03 1.06 0.56 0.49 0.51 0.45 96.43%
  QoQ % 20.39% -2.83% 89.29% 14.29% -3.92% 13.33% -
  Horiz. % 275.56% 228.89% 235.56% 124.44% 108.89% 113.33% 100.00%
P/EPS 13.19 11.62 12.28 7.25 6.83 7.18 7.02 52.21%
  QoQ % 13.51% -5.37% 69.38% 6.15% -4.87% 2.28% -
  Horiz. % 187.89% 165.53% 174.93% 103.28% 97.29% 102.28% 100.00%
EY 7.58 8.61 8.14 13.79 14.64 13.93 14.24 -34.29%
  QoQ % -11.96% 5.77% -40.97% -5.81% 5.10% -2.18% -
  Horiz. % 53.23% 60.46% 57.16% 96.84% 102.81% 97.82% 100.00%
DY 4.84 5.27 4.58 7.51 7.18 6.98 7.60 -25.96%
  QoQ % -8.16% 15.07% -39.01% 4.60% 2.87% -8.16% -
  Horiz. % 63.68% 69.34% 60.26% 98.82% 94.47% 91.84% 100.00%
P/NAPS 2.28 1.89 1.98 2.11 1.88 1.97 0.93 81.72%
  QoQ % 20.63% -4.55% -6.16% 12.23% -4.57% 111.83% -
  Horiz. % 245.16% 203.23% 212.90% 226.88% 202.15% 211.83% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers