Highlights

[DAIBOCI] QoQ TTM Result on 2013-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 06-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.89%    YoY -     10.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 344,822 327,307 310,300 303,899 282,263 283,379 278,752 15.28%
  QoQ % 5.35% 5.48% 2.11% 7.67% -0.39% 1.66% -
  Horiz. % 123.70% 117.42% 111.32% 109.02% 101.26% 101.66% 100.00%
PBT 36,043 35,762 36,374 36,336 35,507 36,229 33,921 4.14%
  QoQ % 0.79% -1.68% 0.10% 2.33% -1.99% 6.80% -
  Horiz. % 106.26% 105.43% 107.23% 107.12% 104.68% 106.80% 100.00%
Tax -8,888 -8,808 -8,912 -9,553 -9,184 -9,382 -8,901 -0.10%
  QoQ % -0.91% 1.17% 6.71% -4.02% 2.11% -5.40% -
  Horiz. % 99.85% 98.96% 100.12% 107.33% 103.18% 105.40% 100.00%
NP 27,155 26,954 27,462 26,783 26,323 26,847 25,020 5.63%
  QoQ % 0.75% -1.85% 2.54% 1.75% -1.95% 7.30% -
  Horiz. % 108.53% 107.73% 109.76% 107.05% 105.21% 107.30% 100.00%
NP to SH 27,155 26,954 27,462 26,775 26,278 26,650 24,641 6.71%
  QoQ % 0.75% -1.85% 2.57% 1.89% -1.40% 8.15% -
  Horiz. % 110.20% 109.39% 111.45% 108.66% 106.64% 108.15% 100.00%
Tax Rate 24.66 % 24.63 % 24.50 % 26.29 % 25.87 % 25.90 % 26.24 % -4.07%
  QoQ % 0.12% 0.53% -6.81% 1.62% -0.12% -1.30% -
  Horiz. % 93.98% 93.86% 93.37% 100.19% 98.59% 98.70% 100.00%
Total Cost 317,667 300,353 282,838 277,116 255,940 256,532 253,732 16.21%
  QoQ % 5.76% 6.19% 2.06% 8.27% -0.23% 1.10% -
  Horiz. % 125.20% 118.37% 111.47% 109.22% 100.87% 101.10% 100.00%
Net Worth 166,215 163,961 113,707 158,895 154,638 154,263 151,088 6.59%
  QoQ % 1.37% 44.20% -28.44% 2.75% 0.24% 2.10% -
  Horiz. % 110.01% 108.52% 75.26% 105.17% 102.35% 102.10% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 17,057 16,484 17,036 16,464 15,911 17,024 15,098 8.50%
  QoQ % 3.48% -3.24% 3.48% 3.48% -6.54% 12.76% -
  Horiz. % 112.98% 109.18% 112.84% 109.05% 105.38% 112.76% 100.00%
Div Payout % 62.82 % 61.16 % 62.04 % 61.49 % 60.55 % 63.88 % 61.27 % 1.68%
  QoQ % 2.71% -1.42% 0.89% 1.55% -5.21% 4.26% -
  Horiz. % 102.53% 99.82% 101.26% 100.36% 98.82% 104.26% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,215 163,961 113,707 158,895 154,638 154,263 151,088 6.59%
  QoQ % 1.37% 44.20% -28.44% 2.75% 0.24% 2.10% -
  Horiz. % 110.01% 108.52% 75.26% 105.17% 102.35% 102.10% 100.00%
NOSH 113,846 113,862 113,707 113,496 113,705 113,429 113,600 0.14%
  QoQ % -0.01% 0.14% 0.19% -0.18% 0.24% -0.15% -
  Horiz. % 100.22% 100.23% 100.09% 99.91% 100.09% 99.85% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.88 % 8.24 % 8.85 % 8.81 % 9.33 % 9.47 % 8.98 % -8.36%
  QoQ % -4.37% -6.89% 0.45% -5.57% -1.48% 5.46% -
  Horiz. % 87.75% 91.76% 98.55% 98.11% 103.90% 105.46% 100.00%
ROE 16.34 % 16.44 % 24.15 % 16.85 % 16.99 % 17.28 % 16.31 % 0.12%
  QoQ % -0.61% -31.93% 43.32% -0.82% -1.68% 5.95% -
  Horiz. % 100.18% 100.80% 148.07% 103.31% 104.17% 105.95% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 302.88 287.46 272.89 267.76 248.24 249.83 245.38 15.11%
  QoQ % 5.36% 5.34% 1.92% 7.86% -0.64% 1.81% -
  Horiz. % 123.43% 117.15% 111.21% 109.12% 101.17% 101.81% 100.00%
EPS 23.85 23.67 24.15 23.59 23.11 23.49 21.69 6.55%
  QoQ % 0.76% -1.99% 2.37% 2.08% -1.62% 8.30% -
  Horiz. % 109.96% 109.13% 111.34% 108.76% 106.55% 108.30% 100.00%
DPS 15.00 14.50 15.00 14.50 14.00 15.01 13.29 8.43%
  QoQ % 3.45% -3.33% 3.45% 3.57% -6.73% 12.94% -
  Horiz. % 112.87% 109.10% 112.87% 109.10% 105.34% 112.94% 100.00%
NAPS 1.4600 1.4400 1.0000 1.4000 1.3600 1.3600 1.3300 6.43%
  QoQ % 1.39% 44.00% -28.57% 2.94% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 75.19% 105.26% 102.26% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.16 99.82 94.63 92.68 86.08 86.42 85.01 15.28%
  QoQ % 5.35% 5.48% 2.10% 7.67% -0.39% 1.66% -
  Horiz. % 123.70% 117.42% 111.32% 109.02% 101.26% 101.66% 100.00%
EPS 8.28 8.22 8.38 8.17 8.01 8.13 7.51 6.74%
  QoQ % 0.73% -1.91% 2.57% 2.00% -1.48% 8.26% -
  Horiz. % 110.25% 109.45% 111.58% 108.79% 106.66% 108.26% 100.00%
DPS 5.20 5.03 5.20 5.02 4.85 5.19 4.60 8.54%
  QoQ % 3.38% -3.27% 3.59% 3.51% -6.55% 12.83% -
  Horiz. % 113.04% 109.35% 113.04% 109.13% 105.43% 112.83% 100.00%
NAPS 0.5069 0.5000 0.3468 0.4846 0.4716 0.4705 0.4608 6.58%
  QoQ % 1.38% 44.18% -28.44% 2.76% 0.23% 2.11% -
  Horiz. % 110.00% 108.51% 75.26% 105.16% 102.34% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.4000 4.6300 4.1500 3.5400 3.5700 2.8100 2.5500 -
P/RPS 1.45 1.61 1.52 1.32 1.44 1.12 1.04 24.88%
  QoQ % -9.94% 5.92% 15.15% -8.33% 28.57% 7.69% -
  Horiz. % 139.42% 154.81% 146.15% 126.92% 138.46% 107.69% 100.00%
P/EPS 18.45 19.56 17.18 15.01 15.45 11.96 11.76 35.13%
  QoQ % -5.67% 13.85% 14.46% -2.85% 29.18% 1.70% -
  Horiz. % 156.89% 166.33% 146.09% 127.64% 131.38% 101.70% 100.00%
EY 5.42 5.11 5.82 6.66 6.47 8.36 8.51 -26.04%
  QoQ % 6.07% -12.20% -12.61% 2.94% -22.61% -1.76% -
  Horiz. % 63.69% 60.05% 68.39% 78.26% 76.03% 98.24% 100.00%
DY 3.41 3.13 3.61 4.10 3.92 5.34 5.21 -24.67%
  QoQ % 8.95% -13.30% -11.95% 4.59% -26.59% 2.50% -
  Horiz. % 65.45% 60.08% 69.29% 78.69% 75.24% 102.50% 100.00%
P/NAPS 3.01 3.22 4.15 2.53 2.63 2.07 1.92 35.06%
  QoQ % -6.52% -22.41% 64.03% -3.80% 27.05% 7.81% -
  Horiz. % 156.77% 167.71% 216.15% 131.77% 136.98% 107.81% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 -
Price 4.4000 4.5000 4.3000 3.6500 3.4500 3.1000 2.5200 -
P/RPS 1.45 1.57 1.58 1.36 1.39 1.24 1.03 25.69%
  QoQ % -7.64% -0.63% 16.18% -2.16% 12.10% 20.39% -
  Horiz. % 140.78% 152.43% 153.40% 132.04% 134.95% 120.39% 100.00%
P/EPS 18.45 19.01 17.80 15.47 14.93 13.19 11.62 36.22%
  QoQ % -2.95% 6.80% 15.06% 3.62% 13.19% 13.51% -
  Horiz. % 158.78% 163.60% 153.18% 133.13% 128.49% 113.51% 100.00%
EY 5.42 5.26 5.62 6.46 6.70 7.58 8.61 -26.61%
  QoQ % 3.04% -6.41% -13.00% -3.58% -11.61% -11.96% -
  Horiz. % 62.95% 61.09% 65.27% 75.03% 77.82% 88.04% 100.00%
DY 3.41 3.22 3.49 3.97 4.06 4.84 5.27 -25.25%
  QoQ % 5.90% -7.74% -12.09% -2.22% -16.12% -8.16% -
  Horiz. % 64.71% 61.10% 66.22% 75.33% 77.04% 91.84% 100.00%
P/NAPS 3.01 3.12 4.30 2.61 2.54 2.28 1.89 36.49%
  QoQ % -3.53% -27.44% 64.75% 2.76% 11.40% 20.63% -
  Horiz. % 159.26% 165.08% 227.51% 138.10% 134.39% 120.63% 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