Highlights

[DAIBOCI] QoQ TTM Result on 2010-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -5.14%    YoY -     5.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 287,750 275,732 267,749 246,867 229,257 225,635 221,788 19.01%
  QoQ % 4.36% 2.98% 8.46% 7.68% 1.61% 1.73% -
  Horiz. % 129.74% 124.32% 120.72% 111.31% 103.37% 101.73% 100.00%
PBT 24,276 23,362 23,826 25,237 26,130 27,862 27,141 -7.19%
  QoQ % 3.91% -1.95% -5.59% -3.42% -6.22% 2.66% -
  Horiz. % 89.44% 86.08% 87.79% 92.98% 96.28% 102.66% 100.00%
Tax -4,996 -4,992 -5,118 -4,758 -4,564 -4,638 -3,957 16.87%
  QoQ % -0.08% 2.46% -7.57% -4.25% 1.60% -17.21% -
  Horiz. % 126.26% 126.16% 129.34% 120.24% 115.34% 117.21% 100.00%
NP 19,280 18,370 18,708 20,479 21,566 23,224 23,184 -11.60%
  QoQ % 4.95% -1.81% -8.65% -5.04% -7.14% 0.17% -
  Horiz. % 83.16% 79.24% 80.69% 88.33% 93.02% 100.17% 100.00%
NP to SH 18,601 17,815 18,186 20,086 21,174 22,746 22,763 -12.63%
  QoQ % 4.41% -2.04% -9.46% -5.14% -6.91% -0.07% -
  Horiz. % 81.72% 78.26% 79.89% 88.24% 93.02% 99.93% 100.00%
Tax Rate 20.58 % 21.37 % 21.48 % 18.85 % 17.47 % 16.65 % 14.58 % 25.91%
  QoQ % -3.70% -0.51% 13.95% 7.90% 4.92% 14.20% -
  Horiz. % 141.15% 146.57% 147.33% 129.29% 119.82% 114.20% 100.00%
Total Cost 268,470 257,362 249,041 226,388 207,691 202,411 198,604 22.32%
  QoQ % 4.32% 3.34% 10.01% 9.00% 2.61% 1.92% -
  Horiz. % 135.18% 129.59% 125.40% 113.99% 104.58% 101.92% 100.00%
Net Worth 135,613 132,635 132,204 130,425 125,145 121,669 124,263 6.02%
  QoQ % 2.25% 0.33% 1.36% 4.22% 2.86% -2.09% -
  Horiz. % 109.13% 106.74% 106.39% 104.96% 100.71% 97.91% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,776 9,027 9,407 11,659 13,192 14,354 11,726 -11.45%
  QoQ % 8.30% -4.05% -19.31% -11.62% -8.10% 22.42% -
  Horiz. % 83.37% 76.99% 80.23% 99.43% 112.51% 122.42% 100.00%
Div Payout % 52.56 % 50.67 % 51.73 % 58.05 % 62.31 % 63.11 % 51.51 % 1.36%
  QoQ % 3.73% -2.05% -10.89% -6.84% -1.27% 22.52% -
  Horiz. % 102.04% 98.37% 100.43% 112.70% 120.97% 122.52% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 135,613 132,635 132,204 130,425 125,145 121,669 124,263 6.02%
  QoQ % 2.25% 0.33% 1.36% 4.22% 2.86% -2.09% -
  Horiz. % 109.13% 106.74% 106.39% 104.96% 100.71% 97.91% 100.00%
NOSH 74,924 74,935 75,545 75,390 74,937 75,104 75,310 -0.34%
  QoQ % -0.01% -0.81% 0.21% 0.60% -0.22% -0.27% -
  Horiz. % 99.49% 99.50% 100.31% 100.11% 99.50% 99.73% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.70 % 6.66 % 6.99 % 8.30 % 9.41 % 10.29 % 10.45 % -25.71%
  QoQ % 0.60% -4.72% -15.78% -11.80% -8.55% -1.53% -
  Horiz. % 64.11% 63.73% 66.89% 79.43% 90.05% 98.47% 100.00%
ROE 13.72 % 13.43 % 13.76 % 15.40 % 16.92 % 18.69 % 18.32 % -17.58%
  QoQ % 2.16% -2.40% -10.65% -8.98% -9.47% 2.02% -
  Horiz. % 74.89% 73.31% 75.11% 84.06% 92.36% 102.02% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 384.05 367.96 354.42 327.45 305.93 300.43 294.50 19.42%
  QoQ % 4.37% 3.82% 8.24% 7.03% 1.83% 2.01% -
  Horiz. % 130.41% 124.94% 120.35% 111.19% 103.88% 102.01% 100.00%
EPS 24.83 23.77 24.07 26.64 28.26 30.29 30.23 -12.33%
  QoQ % 4.46% -1.25% -9.65% -5.73% -6.70% 0.20% -
  Horiz. % 82.14% 78.63% 79.62% 88.12% 93.48% 100.20% 100.00%
DPS 13.00 12.00 12.50 15.50 17.50 19.00 15.50 -11.09%
  QoQ % 8.33% -4.00% -19.35% -11.43% -7.89% 22.58% -
  Horiz. % 83.87% 77.42% 80.65% 100.00% 112.90% 122.58% 100.00%
NAPS 1.8100 1.7700 1.7500 1.7300 1.6700 1.6200 1.6500 6.38%
  QoQ % 2.26% 1.14% 1.16% 3.59% 3.09% -1.82% -
  Horiz. % 109.70% 107.27% 106.06% 104.85% 101.21% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.76 84.09 81.66 75.29 69.92 68.81 67.64 19.02%
  QoQ % 4.36% 2.98% 8.46% 7.68% 1.61% 1.73% -
  Horiz. % 129.75% 124.32% 120.73% 111.31% 103.37% 101.73% 100.00%
EPS 5.67 5.43 5.55 6.13 6.46 6.94 6.94 -12.64%
  QoQ % 4.42% -2.16% -9.46% -5.11% -6.92% 0.00% -
  Horiz. % 81.70% 78.24% 79.97% 88.33% 93.08% 100.00% 100.00%
DPS 2.98 2.75 2.87 3.56 4.02 4.38 3.58 -11.54%
  QoQ % 8.36% -4.18% -19.38% -11.44% -8.22% 22.35% -
  Horiz. % 83.24% 76.82% 80.17% 99.44% 112.29% 122.35% 100.00%
NAPS 0.4136 0.4045 0.4032 0.3978 0.3817 0.3711 0.3790 6.01%
  QoQ % 2.25% 0.32% 1.36% 4.22% 2.86% -2.08% -
  Horiz. % 109.13% 106.73% 106.39% 104.96% 100.71% 97.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.7400 1.7200 1.7500 2.0100 2.1100 2.4100 1.5300 -
P/RPS 0.45 0.47 0.49 0.61 0.69 0.80 0.52 -9.21%
  QoQ % -4.26% -4.08% -19.67% -11.59% -13.75% 53.85% -
  Horiz. % 86.54% 90.38% 94.23% 117.31% 132.69% 153.85% 100.00%
P/EPS 7.01 7.23 7.27 7.54 7.47 7.96 5.06 24.35%
  QoQ % -3.04% -0.55% -3.58% 0.94% -6.16% 57.31% -
  Horiz. % 138.54% 142.89% 143.68% 149.01% 147.63% 157.31% 100.00%
EY 14.27 13.82 13.76 13.26 13.39 12.57 19.76 -19.55%
  QoQ % 3.26% 0.44% 3.77% -0.97% 6.52% -36.39% -
  Horiz. % 72.22% 69.94% 69.64% 67.11% 67.76% 63.61% 100.00%
DY 7.47 6.98 7.14 7.71 8.29 7.88 10.13 -18.42%
  QoQ % 7.02% -2.24% -7.39% -7.00% 5.20% -22.21% -
  Horiz. % 73.74% 68.90% 70.48% 76.11% 81.84% 77.79% 100.00%
P/NAPS 0.96 0.97 1.00 1.16 1.26 1.49 0.93 2.15%
  QoQ % -1.03% -3.00% -13.79% -7.94% -15.44% 60.22% -
  Horiz. % 103.23% 104.30% 107.53% 124.73% 135.48% 160.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 -
Price 1.9300 1.8400 1.7000 1.8800 2.2200 2.1400 1.9900 -
P/RPS 0.50 0.50 0.48 0.57 0.73 0.71 0.68 -18.58%
  QoQ % 0.00% 4.17% -15.79% -21.92% 2.82% 4.41% -
  Horiz. % 73.53% 73.53% 70.59% 83.82% 107.35% 104.41% 100.00%
P/EPS 7.77 7.74 7.06 7.06 7.86 7.07 6.58 11.75%
  QoQ % 0.39% 9.63% 0.00% -10.18% 11.17% 7.45% -
  Horiz. % 118.09% 117.63% 107.29% 107.29% 119.45% 107.45% 100.00%
EY 12.86 12.92 14.16 14.17 12.73 14.15 15.19 -10.53%
  QoQ % -0.46% -8.76% -0.07% 11.31% -10.04% -6.85% -
  Horiz. % 84.66% 85.06% 93.22% 93.29% 83.81% 93.15% 100.00%
DY 6.74 6.52 7.35 8.24 7.88 8.88 7.79 -9.22%
  QoQ % 3.37% -11.29% -10.80% 4.57% -11.26% 13.99% -
  Horiz. % 86.52% 83.70% 94.35% 105.78% 101.16% 113.99% 100.00%
P/NAPS 1.07 1.04 0.97 1.09 1.33 1.32 1.21 -7.89%
  QoQ % 2.88% 7.22% -11.01% -18.05% 0.76% 9.09% -
  Horiz. % 88.43% 85.95% 80.17% 90.08% 109.92% 109.09% 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
Partners & Brokers