Highlights

[DAIBOCI] QoQ TTM Result on 2013-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 11-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     2.57%    YoY -     11.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 340,619 344,822 327,307 310,300 303,899 282,263 283,379 13.04%
  QoQ % -1.22% 5.35% 5.48% 2.11% 7.67% -0.39% -
  Horiz. % 120.20% 121.68% 115.50% 109.50% 107.24% 99.61% 100.00%
PBT 32,635 36,043 35,762 36,374 36,336 35,507 36,229 -6.72%
  QoQ % -9.46% 0.79% -1.68% 0.10% 2.33% -1.99% -
  Horiz. % 90.08% 99.49% 98.71% 100.40% 100.30% 98.01% 100.00%
Tax -7,864 -8,888 -8,808 -8,912 -9,553 -9,184 -9,382 -11.09%
  QoQ % 11.52% -0.91% 1.17% 6.71% -4.02% 2.11% -
  Horiz. % 83.82% 94.73% 93.88% 94.99% 101.82% 97.89% 100.00%
NP 24,771 27,155 26,954 27,462 26,783 26,323 26,847 -5.22%
  QoQ % -8.78% 0.75% -1.85% 2.54% 1.75% -1.95% -
  Horiz. % 92.27% 101.15% 100.40% 102.29% 99.76% 98.05% 100.00%
NP to SH 24,771 27,155 26,954 27,462 26,775 26,278 26,650 -4.75%
  QoQ % -8.78% 0.75% -1.85% 2.57% 1.89% -1.40% -
  Horiz. % 92.95% 101.89% 101.14% 103.05% 100.47% 98.60% 100.00%
Tax Rate 24.10 % 24.66 % 24.63 % 24.50 % 26.29 % 25.87 % 25.90 % -4.68%
  QoQ % -2.27% 0.12% 0.53% -6.81% 1.62% -0.12% -
  Horiz. % 93.05% 95.21% 95.10% 94.59% 101.51% 99.88% 100.00%
Total Cost 315,848 317,667 300,353 282,838 277,116 255,940 256,532 14.86%
  QoQ % -0.57% 5.76% 6.19% 2.06% 8.27% -0.23% -
  Horiz. % 123.12% 123.83% 117.08% 110.25% 108.02% 99.77% 100.00%
Net Worth 165,686 166,215 163,961 113,707 158,895 154,638 154,263 4.87%
  QoQ % -0.32% 1.37% 44.20% -28.44% 2.75% 0.24% -
  Horiz. % 107.41% 107.75% 106.29% 73.71% 103.00% 100.24% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,355 17,057 16,484 17,036 16,464 15,911 17,024 -6.64%
  QoQ % -9.98% 3.48% -3.24% 3.48% 3.48% -6.54% -
  Horiz. % 90.19% 100.20% 96.83% 100.07% 96.71% 93.46% 100.00%
Div Payout % 61.99 % 62.82 % 61.16 % 62.04 % 61.49 % 60.55 % 63.88 % -1.98%
  QoQ % -1.32% 2.71% -1.42% 0.89% 1.55% -5.21% -
  Horiz. % 97.04% 98.34% 95.74% 97.12% 96.26% 94.79% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 165,686 166,215 163,961 113,707 158,895 154,638 154,263 4.87%
  QoQ % -0.32% 1.37% 44.20% -28.44% 2.75% 0.24% -
  Horiz. % 107.41% 107.75% 106.29% 73.71% 103.00% 100.24% 100.00%
NOSH 113,484 113,846 113,862 113,707 113,496 113,705 113,429 0.03%
  QoQ % -0.32% -0.01% 0.14% 0.19% -0.18% 0.24% -
  Horiz. % 100.05% 100.37% 100.38% 100.25% 100.06% 100.24% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.27 % 7.88 % 8.24 % 8.85 % 8.81 % 9.33 % 9.47 % -16.15%
  QoQ % -7.74% -4.37% -6.89% 0.45% -5.57% -1.48% -
  Horiz. % 76.77% 83.21% 87.01% 93.45% 93.03% 98.52% 100.00%
ROE 14.95 % 16.34 % 16.44 % 24.15 % 16.85 % 16.99 % 17.28 % -9.20%
  QoQ % -8.51% -0.61% -31.93% 43.32% -0.82% -1.68% -
  Horiz. % 86.52% 94.56% 95.14% 139.76% 97.51% 98.32% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 300.15 302.88 287.46 272.89 267.76 248.24 249.83 13.00%
  QoQ % -0.90% 5.36% 5.34% 1.92% 7.86% -0.64% -
  Horiz. % 120.14% 121.23% 115.06% 109.23% 107.18% 99.36% 100.00%
EPS 21.83 23.85 23.67 24.15 23.59 23.11 23.49 -4.76%
  QoQ % -8.47% 0.76% -1.99% 2.37% 2.08% -1.62% -
  Horiz. % 92.93% 101.53% 100.77% 102.81% 100.43% 98.38% 100.00%
DPS 13.50 15.00 14.50 15.00 14.50 14.00 15.01 -6.82%
  QoQ % -10.00% 3.45% -3.33% 3.45% 3.57% -6.73% -
  Horiz. % 89.94% 99.93% 96.60% 99.93% 96.60% 93.27% 100.00%
NAPS 1.4600 1.4600 1.4400 1.0000 1.4000 1.3600 1.3600 4.84%
  QoQ % 0.00% 1.39% 44.00% -28.57% 2.94% 0.00% -
  Horiz. % 107.35% 107.35% 105.88% 73.53% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.88 105.16 99.82 94.63 92.68 86.08 86.42 13.04%
  QoQ % -1.22% 5.35% 5.48% 2.10% 7.67% -0.39% -
  Horiz. % 120.20% 121.68% 115.51% 109.50% 107.24% 99.61% 100.00%
EPS 7.55 8.28 8.22 8.38 8.17 8.01 8.13 -4.81%
  QoQ % -8.82% 0.73% -1.91% 2.57% 2.00% -1.48% -
  Horiz. % 92.87% 101.85% 101.11% 103.08% 100.49% 98.52% 100.00%
DPS 4.68 5.20 5.03 5.20 5.02 4.85 5.19 -6.66%
  QoQ % -10.00% 3.38% -3.27% 3.59% 3.51% -6.55% -
  Horiz. % 90.17% 100.19% 96.92% 100.19% 96.72% 93.45% 100.00%
NAPS 0.5053 0.5069 0.5000 0.3468 0.4846 0.4716 0.4705 4.87%
  QoQ % -0.32% 1.38% 44.18% -28.44% 2.76% 0.23% -
  Horiz. % 107.40% 107.74% 106.27% 73.71% 103.00% 100.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.3000 4.4000 4.6300 4.1500 3.5400 3.5700 2.8100 -
P/RPS 1.43 1.45 1.61 1.52 1.32 1.44 1.12 17.67%
  QoQ % -1.38% -9.94% 5.92% 15.15% -8.33% 28.57% -
  Horiz. % 127.68% 129.46% 143.75% 135.71% 117.86% 128.57% 100.00%
P/EPS 19.70 18.45 19.56 17.18 15.01 15.45 11.96 39.43%
  QoQ % 6.78% -5.67% 13.85% 14.46% -2.85% 29.18% -
  Horiz. % 164.72% 154.26% 163.55% 143.65% 125.50% 129.18% 100.00%
EY 5.08 5.42 5.11 5.82 6.66 6.47 8.36 -28.24%
  QoQ % -6.27% 6.07% -12.20% -12.61% 2.94% -22.61% -
  Horiz. % 60.77% 64.83% 61.12% 69.62% 79.67% 77.39% 100.00%
DY 3.14 3.41 3.13 3.61 4.10 3.92 5.34 -29.79%
  QoQ % -7.92% 8.95% -13.30% -11.95% 4.59% -26.59% -
  Horiz. % 58.80% 63.86% 58.61% 67.60% 76.78% 73.41% 100.00%
P/NAPS 2.95 3.01 3.22 4.15 2.53 2.63 2.07 26.61%
  QoQ % -1.99% -6.52% -22.41% 64.03% -3.80% 27.05% -
  Horiz. % 142.51% 145.41% 155.56% 200.48% 122.22% 127.05% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 -
Price 4.2500 4.4000 4.5000 4.3000 3.6500 3.4500 3.1000 -
P/RPS 1.42 1.45 1.57 1.58 1.36 1.39 1.24 9.45%
  QoQ % -2.07% -7.64% -0.63% 16.18% -2.16% 12.10% -
  Horiz. % 114.52% 116.94% 126.61% 127.42% 109.68% 112.10% 100.00%
P/EPS 19.47 18.45 19.01 17.80 15.47 14.93 13.19 29.61%
  QoQ % 5.53% -2.95% 6.80% 15.06% 3.62% 13.19% -
  Horiz. % 147.61% 139.88% 144.12% 134.95% 117.29% 113.19% 100.00%
EY 5.14 5.42 5.26 5.62 6.46 6.70 7.58 -22.80%
  QoQ % -5.17% 3.04% -6.41% -13.00% -3.58% -11.61% -
  Horiz. % 67.81% 71.50% 69.39% 74.14% 85.22% 88.39% 100.00%
DY 3.18 3.41 3.22 3.49 3.97 4.06 4.84 -24.40%
  QoQ % -6.74% 5.90% -7.74% -12.09% -2.22% -16.12% -
  Horiz. % 65.70% 70.45% 66.53% 72.11% 82.02% 83.88% 100.00%
P/NAPS 2.91 3.01 3.12 4.30 2.61 2.54 2.28 17.65%
  QoQ % -3.32% -3.53% -27.44% 64.75% 2.76% 11.40% -
  Horiz. % 127.63% 132.02% 136.84% 188.60% 114.47% 111.40% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers