Highlights

[DAIBOCI] QoQ TTM Result on 2014-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     0.75%    YoY -     3.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 340,269 344,505 340,619 344,822 327,307 310,300 303,899 7.83%
  QoQ % -1.23% 1.14% -1.22% 5.35% 5.48% 2.11% -
  Horiz. % 111.97% 113.36% 112.08% 113.47% 107.70% 102.11% 100.00%
PBT 30,307 31,048 32,635 36,043 35,762 36,374 36,336 -11.40%
  QoQ % -2.39% -4.86% -9.46% 0.79% -1.68% 0.10% -
  Horiz. % 83.41% 85.45% 89.81% 99.19% 98.42% 100.10% 100.00%
Tax -6,988 -7,312 -7,864 -8,888 -8,808 -8,912 -9,553 -18.83%
  QoQ % 4.43% 7.02% 11.52% -0.91% 1.17% 6.71% -
  Horiz. % 73.15% 76.54% 82.32% 93.04% 92.20% 93.29% 100.00%
NP 23,319 23,736 24,771 27,155 26,954 27,462 26,783 -8.83%
  QoQ % -1.76% -4.18% -8.78% 0.75% -1.85% 2.54% -
  Horiz. % 87.07% 88.62% 92.49% 101.39% 100.64% 102.54% 100.00%
NP to SH 23,319 23,736 24,771 27,155 26,954 27,462 26,775 -8.81%
  QoQ % -1.76% -4.18% -8.78% 0.75% -1.85% 2.57% -
  Horiz. % 87.09% 88.65% 92.52% 101.42% 100.67% 102.57% 100.00%
Tax Rate 23.06 % 23.55 % 24.10 % 24.66 % 24.63 % 24.50 % 26.29 % -8.38%
  QoQ % -2.08% -2.28% -2.27% 0.12% 0.53% -6.81% -
  Horiz. % 87.71% 89.58% 91.67% 93.80% 93.69% 93.19% 100.00%
Total Cost 316,950 320,769 315,848 317,667 300,353 282,838 277,116 9.38%
  QoQ % -1.19% 1.56% -0.57% 5.76% 6.19% 2.06% -
  Horiz. % 114.37% 115.75% 113.98% 114.63% 108.39% 102.06% 100.00%
Net Worth 113,522 113,378 165,686 166,215 163,961 113,707 158,895 -20.10%
  QoQ % 0.13% -31.57% -0.32% 1.37% 44.20% -28.44% -
  Horiz. % 71.44% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 12,447 14,775 15,355 17,057 16,484 17,036 16,464 -17.02%
  QoQ % -15.75% -3.78% -9.98% 3.48% -3.24% 3.48% -
  Horiz. % 75.60% 89.74% 93.26% 103.61% 100.12% 103.48% 100.00%
Div Payout % 53.38 % 62.25 % 61.99 % 62.82 % 61.16 % 62.04 % 61.49 % -9.01%
  QoQ % -14.25% 0.42% -1.32% 2.71% -1.42% 0.89% -
  Horiz. % 86.81% 101.24% 100.81% 102.16% 99.46% 100.89% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 113,522 113,378 165,686 166,215 163,961 113,707 158,895 -20.10%
  QoQ % 0.13% -31.57% -0.32% 1.37% 44.20% -28.44% -
  Horiz. % 71.44% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
NOSH 113,522 113,378 113,484 113,846 113,862 113,707 113,496 0.02%
  QoQ % 0.13% -0.09% -0.32% -0.01% 0.14% 0.19% -
  Horiz. % 100.02% 99.90% 99.99% 100.31% 100.32% 100.19% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.85 % 6.89 % 7.27 % 7.88 % 8.24 % 8.85 % 8.81 % -15.46%
  QoQ % -0.58% -5.23% -7.74% -4.37% -6.89% 0.45% -
  Horiz. % 77.75% 78.21% 82.52% 89.44% 93.53% 100.45% 100.00%
ROE 20.54 % 20.94 % 14.95 % 16.34 % 16.44 % 24.15 % 16.85 % 14.13%
  QoQ % -1.91% 40.07% -8.51% -0.61% -31.93% 43.32% -
  Horiz. % 121.90% 124.27% 88.72% 96.97% 97.57% 143.32% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 299.74 303.85 300.15 302.88 287.46 272.89 267.76 7.82%
  QoQ % -1.35% 1.23% -0.90% 5.36% 5.34% 1.92% -
  Horiz. % 111.94% 113.48% 112.10% 113.12% 107.36% 101.92% 100.00%
EPS 20.54 20.94 21.83 23.85 23.67 24.15 23.59 -8.82%
  QoQ % -1.91% -4.08% -8.47% 0.76% -1.99% 2.37% -
  Horiz. % 87.07% 88.77% 92.54% 101.10% 100.34% 102.37% 100.00%
DPS 10.96 13.00 13.50 15.00 14.50 15.00 14.50 -17.04%
  QoQ % -15.69% -3.70% -10.00% 3.45% -3.33% 3.45% -
  Horiz. % 75.59% 89.66% 93.10% 103.45% 100.00% 103.45% 100.00%
NAPS 1.0000 1.0000 1.4600 1.4600 1.4400 1.0000 1.4000 -20.11%
  QoQ % 0.00% -31.51% 0.00% 1.39% 44.00% -28.57% -
  Horiz. % 71.43% 71.43% 104.29% 104.29% 102.86% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 103.77 105.06 103.88 105.16 99.82 94.63 92.68 7.83%
  QoQ % -1.23% 1.14% -1.22% 5.35% 5.48% 2.10% -
  Horiz. % 111.97% 113.36% 112.08% 113.47% 107.70% 102.10% 100.00%
EPS 7.11 7.24 7.55 8.28 8.22 8.38 8.17 -8.86%
  QoQ % -1.80% -4.11% -8.82% 0.73% -1.91% 2.57% -
  Horiz. % 87.03% 88.62% 92.41% 101.35% 100.61% 102.57% 100.00%
DPS 3.80 4.51 4.68 5.20 5.03 5.20 5.02 -16.96%
  QoQ % -15.74% -3.63% -10.00% 3.38% -3.27% 3.59% -
  Horiz. % 75.70% 89.84% 93.23% 103.59% 100.20% 103.59% 100.00%
NAPS 0.3462 0.3458 0.5053 0.5069 0.5000 0.3468 0.4846 -20.10%
  QoQ % 0.12% -31.57% -0.32% 1.38% 44.18% -28.44% -
  Horiz. % 71.44% 71.36% 104.27% 104.60% 103.18% 71.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.4500 4.2600 4.3000 4.4000 4.6300 4.1500 3.5400 -
P/RPS 1.48 1.40 1.43 1.45 1.61 1.52 1.32 7.93%
  QoQ % 5.71% -2.10% -1.38% -9.94% 5.92% 15.15% -
  Horiz. % 112.12% 106.06% 108.33% 109.85% 121.97% 115.15% 100.00%
P/EPS 21.66 20.35 19.70 18.45 19.56 17.18 15.01 27.73%
  QoQ % 6.44% 3.30% 6.78% -5.67% 13.85% 14.46% -
  Horiz. % 144.30% 135.58% 131.25% 122.92% 130.31% 114.46% 100.00%
EY 4.62 4.91 5.08 5.42 5.11 5.82 6.66 -21.65%
  QoQ % -5.91% -3.35% -6.27% 6.07% -12.20% -12.61% -
  Horiz. % 69.37% 73.72% 76.28% 81.38% 76.73% 87.39% 100.00%
DY 2.46 3.05 3.14 3.41 3.13 3.61 4.10 -28.88%
  QoQ % -19.34% -2.87% -7.92% 8.95% -13.30% -11.95% -
  Horiz. % 60.00% 74.39% 76.59% 83.17% 76.34% 88.05% 100.00%
P/NAPS 4.45 4.26 2.95 3.01 3.22 4.15 2.53 45.76%
  QoQ % 4.46% 44.41% -1.99% -6.52% -22.41% 64.03% -
  Horiz. % 175.89% 168.38% 116.60% 118.97% 127.27% 164.03% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.3200 4.6300 4.2500 4.4000 4.5000 4.3000 3.6500 -
P/RPS 1.44 1.52 1.42 1.45 1.57 1.58 1.36 3.89%
  QoQ % -5.26% 7.04% -2.07% -7.64% -0.63% 16.18% -
  Horiz. % 105.88% 111.76% 104.41% 106.62% 115.44% 116.18% 100.00%
P/EPS 21.03 22.12 19.47 18.45 19.01 17.80 15.47 22.74%
  QoQ % -4.93% 13.61% 5.53% -2.95% 6.80% 15.06% -
  Horiz. % 135.94% 142.99% 125.86% 119.26% 122.88% 115.06% 100.00%
EY 4.75 4.52 5.14 5.42 5.26 5.62 6.46 -18.55%
  QoQ % 5.09% -12.06% -5.17% 3.04% -6.41% -13.00% -
  Horiz. % 73.53% 69.97% 79.57% 83.90% 81.42% 87.00% 100.00%
DY 2.54 2.81 3.18 3.41 3.22 3.49 3.97 -25.77%
  QoQ % -9.61% -11.64% -6.74% 5.90% -7.74% -12.09% -
  Horiz. % 63.98% 70.78% 80.10% 85.89% 81.11% 87.91% 100.00%
P/NAPS 4.32 4.63 2.91 3.01 3.12 4.30 2.61 39.97%
  QoQ % -6.70% 59.11% -3.32% -3.53% -27.44% 64.75% -
  Horiz. % 165.52% 177.39% 111.49% 115.33% 119.54% 164.75% 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