Highlights

[DAIBOCI] QoQ TTM Result on 2012-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2.28%    YoY -     15.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 278,752 280,695 282,703 285,318 284,229 283,988 287,750 -2.09%
  QoQ % -0.69% -0.71% -0.92% 0.38% 0.08% -1.31% -
  Horiz. % 96.87% 97.55% 98.25% 99.15% 98.78% 98.69% 100.00%
PBT 33,921 32,512 28,752 26,582 25,277 23,472 24,276 24.86%
  QoQ % 4.33% 13.08% 8.16% 5.16% 7.69% -3.31% -
  Horiz. % 139.73% 133.93% 118.44% 109.50% 104.12% 96.69% 100.00%
Tax -8,901 -7,718 -6,178 -5,387 -4,521 -4,402 -4,996 46.71%
  QoQ % -15.33% -24.93% -14.68% -19.16% -2.70% 11.89% -
  Horiz. % 178.16% 154.48% 123.66% 107.83% 90.49% 88.11% 100.00%
NP 25,020 24,794 22,574 21,195 20,756 19,070 19,280 18.88%
  QoQ % 0.91% 9.83% 6.51% 2.12% 8.84% -1.09% -
  Horiz. % 129.77% 128.60% 117.09% 109.93% 107.66% 98.91% 100.00%
NP to SH 24,641 24,304 21,944 20,532 20,075 18,319 18,601 20.52%
  QoQ % 1.39% 10.75% 6.88% 2.28% 9.59% -1.52% -
  Horiz. % 132.47% 130.66% 117.97% 110.38% 107.92% 98.48% 100.00%
Tax Rate 26.24 % 23.74 % 21.49 % 20.27 % 17.89 % 18.75 % 20.58 % 17.50%
  QoQ % 10.53% 10.47% 6.02% 13.30% -4.59% -8.89% -
  Horiz. % 127.50% 115.35% 104.42% 98.49% 86.93% 91.11% 100.00%
Total Cost 253,732 255,901 260,129 264,123 263,473 264,918 268,470 -3.68%
  QoQ % -0.85% -1.63% -1.51% 0.25% -0.55% -1.32% -
  Horiz. % 94.51% 95.32% 96.89% 98.38% 98.14% 98.68% 100.00%
Net Worth 151,088 150,362 75,407 74,605 73,143 137,643 135,613 7.43%
  QoQ % 0.48% 99.40% 1.08% 2.00% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 55.60% 55.01% 53.94% 101.50% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,098 13,675 11,944 10,042 10,052 9,770 9,776 33.43%
  QoQ % 10.41% 14.49% 18.94% -0.10% 2.88% -0.05% -
  Horiz. % 154.44% 139.88% 122.18% 102.73% 102.83% 99.95% 100.00%
Div Payout % 61.27 % 56.27 % 54.43 % 48.91 % 50.08 % 53.34 % 52.56 % 10.71%
  QoQ % 8.89% 3.38% 11.29% -2.34% -6.11% 1.48% -
  Horiz. % 116.57% 107.06% 103.56% 93.06% 95.28% 101.48% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,088 150,362 75,407 74,605 73,143 137,643 135,613 7.43%
  QoQ % 0.48% 99.40% 1.08% 2.00% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 55.60% 55.01% 53.94% 101.50% 100.00%
NOSH 113,600 113,910 75,407 74,605 73,143 75,215 74,924 31.81%
  QoQ % -0.27% 51.06% 1.08% 2.00% -2.75% 0.39% -
  Horiz. % 151.62% 152.03% 100.64% 99.57% 97.62% 100.39% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.98 % 8.83 % 7.99 % 7.43 % 7.30 % 6.72 % 6.70 % 21.46%
  QoQ % 1.70% 10.51% 7.54% 1.78% 8.63% 0.30% -
  Horiz. % 134.03% 131.79% 119.25% 110.90% 108.96% 100.30% 100.00%
ROE 16.31 % 16.16 % 29.10 % 27.52 % 27.45 % 13.31 % 13.72 % 12.16%
  QoQ % 0.93% -44.47% 5.74% 0.26% 106.24% -2.99% -
  Horiz. % 118.88% 117.78% 212.10% 200.58% 200.07% 97.01% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 245.38 246.42 374.90 382.44 388.59 377.57 384.05 -25.72%
  QoQ % -0.42% -34.27% -1.97% -1.58% 2.92% -1.69% -
  Horiz. % 63.89% 64.16% 97.62% 99.58% 101.18% 98.31% 100.00%
EPS 21.69 21.34 29.10 27.52 27.45 24.36 24.83 -8.58%
  QoQ % 1.64% -26.67% 5.74% 0.26% 12.68% -1.89% -
  Horiz. % 87.35% 85.94% 117.20% 110.83% 110.55% 98.11% 100.00%
DPS 13.29 12.01 15.84 13.50 13.74 13.00 13.00 1.47%
  QoQ % 10.66% -24.18% 17.33% -1.75% 5.69% 0.00% -
  Horiz. % 102.23% 92.38% 121.85% 103.85% 105.69% 100.00% 100.00%
NAPS 1.3300 1.3200 1.0000 1.0000 1.0000 1.8300 1.8100 -18.49%
  QoQ % 0.76% 32.00% 0.00% 0.00% -45.36% 1.10% -
  Horiz. % 73.48% 72.93% 55.25% 55.25% 55.25% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.01 85.60 86.22 87.01 86.68 86.61 87.76 -2.09%
  QoQ % -0.69% -0.72% -0.91% 0.38% 0.08% -1.31% -
  Horiz. % 96.87% 97.54% 98.25% 99.15% 98.77% 98.69% 100.00%
EPS 7.51 7.41 6.69 6.26 6.12 5.59 5.67 20.50%
  QoQ % 1.35% 10.76% 6.87% 2.29% 9.48% -1.41% -
  Horiz. % 132.45% 130.69% 117.99% 110.41% 107.94% 98.59% 100.00%
DPS 4.60 4.17 3.64 3.06 3.07 2.98 2.98 33.39%
  QoQ % 10.31% 14.56% 18.95% -0.33% 3.02% 0.00% -
  Horiz. % 154.36% 139.93% 122.15% 102.68% 103.02% 100.00% 100.00%
NAPS 0.4608 0.4586 0.2300 0.2275 0.2231 0.4198 0.4136 7.43%
  QoQ % 0.48% 99.39% 1.10% 1.97% -46.86% 1.50% -
  Horiz. % 111.41% 110.88% 55.61% 55.00% 53.94% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.5500 2.4200 2.0500 1.8700 1.7700 1.6300 1.7400 -
P/RPS 1.04 0.98 0.55 0.49 0.46 0.43 0.45 74.36%
  QoQ % 6.12% 78.18% 12.24% 6.52% 6.98% -4.44% -
  Horiz. % 231.11% 217.78% 122.22% 108.89% 102.22% 95.56% 100.00%
P/EPS 11.76 11.34 7.04 6.79 6.45 6.69 7.01 40.97%
  QoQ % 3.70% 61.08% 3.68% 5.27% -3.59% -4.56% -
  Horiz. % 167.76% 161.77% 100.43% 96.86% 92.01% 95.44% 100.00%
EY 8.51 8.82 14.20 14.72 15.51 14.94 14.27 -29.04%
  QoQ % -3.51% -37.89% -3.53% -5.09% 3.82% 4.70% -
  Horiz. % 59.64% 61.81% 99.51% 103.15% 108.69% 104.70% 100.00%
DY 5.21 4.96 7.73 7.22 7.76 7.98 7.47 -21.27%
  QoQ % 5.04% -35.83% 7.06% -6.96% -2.76% 6.83% -
  Horiz. % 69.75% 66.40% 103.48% 96.65% 103.88% 106.83% 100.00%
P/NAPS 1.92 1.83 2.05 1.87 1.77 0.89 0.96 58.41%
  QoQ % 4.92% -10.73% 9.63% 5.65% 98.88% -7.29% -
  Horiz. % 200.00% 190.63% 213.54% 194.79% 184.38% 92.71% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 -
Price 2.5200 2.6200 2.1100 1.8800 1.9700 1.7100 1.9300 -
P/RPS 1.03 1.06 0.56 0.49 0.51 0.45 0.50 61.55%
  QoQ % -2.83% 89.29% 14.29% -3.92% 13.33% -10.00% -
  Horiz. % 206.00% 212.00% 112.00% 98.00% 102.00% 90.00% 100.00%
P/EPS 11.62 12.28 7.25 6.83 7.18 7.02 7.77 30.62%
  QoQ % -5.37% 69.38% 6.15% -4.87% 2.28% -9.65% -
  Horiz. % 149.55% 158.04% 93.31% 87.90% 92.41% 90.35% 100.00%
EY 8.61 8.14 13.79 14.64 13.93 14.24 12.86 -23.38%
  QoQ % 5.77% -40.97% -5.81% 5.10% -2.18% 10.73% -
  Horiz. % 66.95% 63.30% 107.23% 113.84% 108.32% 110.73% 100.00%
DY 5.27 4.58 7.51 7.18 6.98 7.60 6.74 -15.06%
  QoQ % 15.07% -39.01% 4.60% 2.87% -8.16% 12.76% -
  Horiz. % 78.19% 67.95% 111.42% 106.53% 103.56% 112.76% 100.00%
P/NAPS 1.89 1.98 2.11 1.88 1.97 0.93 1.07 45.87%
  QoQ % -4.55% -6.16% 12.23% -4.57% 111.83% -13.08% -
  Horiz. % 176.64% 185.05% 197.20% 175.70% 184.11% 86.92% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers