Highlights

[DAIBOCI] QoQ TTM Result on 2011-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -2.04%    YoY -     -21.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,229 283,988 287,750 275,732 267,749 246,867 229,257 15.36%
  QoQ % 0.08% -1.31% 4.36% 2.98% 8.46% 7.68% -
  Horiz. % 123.98% 123.87% 125.51% 120.27% 116.79% 107.68% 100.00%
PBT 25,277 23,472 24,276 23,362 23,826 25,237 26,130 -2.18%
  QoQ % 7.69% -3.31% 3.91% -1.95% -5.59% -3.42% -
  Horiz. % 96.74% 89.83% 92.90% 89.41% 91.18% 96.58% 100.00%
Tax -4,521 -4,402 -4,996 -4,992 -5,118 -4,758 -4,564 -0.63%
  QoQ % -2.70% 11.89% -0.08% 2.46% -7.57% -4.25% -
  Horiz. % 99.06% 96.45% 109.47% 109.38% 112.14% 104.25% 100.00%
NP 20,756 19,070 19,280 18,370 18,708 20,479 21,566 -2.51%
  QoQ % 8.84% -1.09% 4.95% -1.81% -8.65% -5.04% -
  Horiz. % 96.24% 88.43% 89.40% 85.18% 86.75% 94.96% 100.00%
NP to SH 20,075 18,319 18,601 17,815 18,186 20,086 21,174 -3.48%
  QoQ % 9.59% -1.52% 4.41% -2.04% -9.46% -5.14% -
  Horiz. % 94.81% 86.52% 87.85% 84.14% 85.89% 94.86% 100.00%
Tax Rate 17.89 % 18.75 % 20.58 % 21.37 % 21.48 % 18.85 % 17.47 % 1.59%
  QoQ % -4.59% -8.89% -3.70% -0.51% 13.95% 7.90% -
  Horiz. % 102.40% 107.33% 117.80% 122.32% 122.95% 107.90% 100.00%
Total Cost 263,473 264,918 268,470 257,362 249,041 226,388 207,691 17.14%
  QoQ % -0.55% -1.32% 4.32% 3.34% 10.01% 9.00% -
  Horiz. % 126.86% 127.55% 129.26% 123.92% 119.91% 109.00% 100.00%
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.03%
  QoQ % -46.86% 1.50% 2.25% 0.33% 1.36% 4.22% -
  Horiz. % 58.45% 109.99% 108.36% 105.99% 105.64% 104.22% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,052 9,770 9,776 9,027 9,407 11,659 13,192 -16.53%
  QoQ % 2.88% -0.05% 8.30% -4.05% -19.31% -11.62% -
  Horiz. % 76.20% 74.06% 74.10% 68.43% 71.31% 88.38% 100.00%
Div Payout % 50.08 % 53.34 % 52.56 % 50.67 % 51.73 % 58.05 % 62.31 % -13.52%
  QoQ % -6.11% 1.48% 3.73% -2.05% -10.89% -6.84% -
  Horiz. % 80.37% 85.60% 84.35% 81.32% 83.02% 93.16% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.03%
  QoQ % -46.86% 1.50% 2.25% 0.33% 1.36% 4.22% -
  Horiz. % 58.45% 109.99% 108.36% 105.99% 105.64% 104.22% 100.00%
NOSH 73,143 75,215 74,924 74,935 75,545 75,390 74,937 -1.60%
  QoQ % -2.75% 0.39% -0.01% -0.81% 0.21% 0.60% -
  Horiz. % 97.61% 100.37% 99.98% 100.00% 100.81% 100.60% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.30 % 6.72 % 6.70 % 6.66 % 6.99 % 8.30 % 9.41 % -15.53%
  QoQ % 8.63% 0.30% 0.60% -4.72% -15.78% -11.80% -
  Horiz. % 77.58% 71.41% 71.20% 70.78% 74.28% 88.20% 100.00%
ROE 27.45 % 13.31 % 13.72 % 13.43 % 13.76 % 15.40 % 16.92 % 37.95%
  QoQ % 106.24% -2.99% 2.16% -2.40% -10.65% -8.98% -
  Horiz. % 162.23% 78.66% 81.09% 79.37% 81.32% 91.02% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 388.59 377.57 384.05 367.96 354.42 327.45 305.93 17.23%
  QoQ % 2.92% -1.69% 4.37% 3.82% 8.24% 7.03% -
  Horiz. % 127.02% 123.42% 125.54% 120.28% 115.85% 107.03% 100.00%
EPS 27.45 24.36 24.83 23.77 24.07 26.64 28.26 -1.91%
  QoQ % 12.68% -1.89% 4.46% -1.25% -9.65% -5.73% -
  Horiz. % 97.13% 86.20% 87.86% 84.11% 85.17% 94.27% 100.00%
DPS 13.74 13.00 13.00 12.00 12.50 15.50 17.50 -14.86%
  QoQ % 5.69% 0.00% 8.33% -4.00% -19.35% -11.43% -
  Horiz. % 78.51% 74.29% 74.29% 68.57% 71.43% 88.57% 100.00%
NAPS 1.0000 1.8300 1.8100 1.7700 1.7500 1.7300 1.6700 -28.89%
  QoQ % -45.36% 1.10% 2.26% 1.14% 1.16% 3.59% -
  Horiz. % 59.88% 109.58% 108.38% 105.99% 104.79% 103.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.68 86.61 87.76 84.09 81.66 75.29 69.92 15.36%
  QoQ % 0.08% -1.31% 4.36% 2.98% 8.46% 7.68% -
  Horiz. % 123.97% 123.87% 125.51% 120.27% 116.79% 107.68% 100.00%
EPS 6.12 5.59 5.67 5.43 5.55 6.13 6.46 -3.53%
  QoQ % 9.48% -1.41% 4.42% -2.16% -9.46% -5.11% -
  Horiz. % 94.74% 86.53% 87.77% 84.06% 85.91% 94.89% 100.00%
DPS 3.07 2.98 2.98 2.75 2.87 3.56 4.02 -16.41%
  QoQ % 3.02% 0.00% 8.36% -4.18% -19.38% -11.44% -
  Horiz. % 76.37% 74.13% 74.13% 68.41% 71.39% 88.56% 100.00%
NAPS 0.2231 0.4198 0.4136 0.4045 0.4032 0.3978 0.3817 -30.02%
  QoQ % -46.86% 1.50% 2.25% 0.32% 1.36% 4.22% -
  Horiz. % 58.45% 109.98% 108.36% 105.97% 105.63% 104.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.7700 1.6300 1.7400 1.7200 1.7500 2.0100 2.1100 -
P/RPS 0.46 0.43 0.45 0.47 0.49 0.61 0.69 -23.63%
  QoQ % 6.98% -4.44% -4.26% -4.08% -19.67% -11.59% -
  Horiz. % 66.67% 62.32% 65.22% 68.12% 71.01% 88.41% 100.00%
P/EPS 6.45 6.69 7.01 7.23 7.27 7.54 7.47 -9.30%
  QoQ % -3.59% -4.56% -3.04% -0.55% -3.58% 0.94% -
  Horiz. % 86.35% 89.56% 93.84% 96.79% 97.32% 100.94% 100.00%
EY 15.51 14.94 14.27 13.82 13.76 13.26 13.39 10.27%
  QoQ % 3.82% 4.70% 3.26% 0.44% 3.77% -0.97% -
  Horiz. % 115.83% 111.58% 106.57% 103.21% 102.76% 99.03% 100.00%
DY 7.76 7.98 7.47 6.98 7.14 7.71 8.29 -4.30%
  QoQ % -2.76% 6.83% 7.02% -2.24% -7.39% -7.00% -
  Horiz. % 93.61% 96.26% 90.11% 84.20% 86.13% 93.00% 100.00%
P/NAPS 1.77 0.89 0.96 0.97 1.00 1.16 1.26 25.35%
  QoQ % 98.88% -7.29% -1.03% -3.00% -13.79% -7.94% -
  Horiz. % 140.48% 70.63% 76.19% 76.98% 79.37% 92.06% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 -
Price 1.9700 1.7100 1.9300 1.8400 1.7000 1.8800 2.2200 -
P/RPS 0.51 0.45 0.50 0.50 0.48 0.57 0.73 -21.21%
  QoQ % 13.33% -10.00% 0.00% 4.17% -15.79% -21.92% -
  Horiz. % 69.86% 61.64% 68.49% 68.49% 65.75% 78.08% 100.00%
P/EPS 7.18 7.02 7.77 7.74 7.06 7.06 7.86 -5.84%
  QoQ % 2.28% -9.65% 0.39% 9.63% 0.00% -10.18% -
  Horiz. % 91.35% 89.31% 98.85% 98.47% 89.82% 89.82% 100.00%
EY 13.93 14.24 12.86 12.92 14.16 14.17 12.73 6.17%
  QoQ % -2.18% 10.73% -0.46% -8.76% -0.07% 11.31% -
  Horiz. % 109.43% 111.86% 101.02% 101.49% 111.23% 111.31% 100.00%
DY 6.98 7.60 6.74 6.52 7.35 8.24 7.88 -7.75%
  QoQ % -8.16% 12.76% 3.37% -11.29% -10.80% 4.57% -
  Horiz. % 88.58% 96.45% 85.53% 82.74% 93.27% 104.57% 100.00%
P/NAPS 1.97 0.93 1.07 1.04 0.97 1.09 1.33 29.85%
  QoQ % 111.83% -13.08% 2.88% 7.22% -11.01% -18.05% -
  Horiz. % 148.12% 69.92% 80.45% 78.20% 72.93% 81.95% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers