Highlights

[DAIBOCI] QoQ TTM Result on 2013-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     8.15%    YoY -     29.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 310,300 303,899 282,263 283,379 278,752 280,695 282,703 6.39%
  QoQ % 2.11% 7.67% -0.39% 1.66% -0.69% -0.71% -
  Horiz. % 109.76% 107.50% 99.84% 100.24% 98.60% 99.29% 100.00%
PBT 36,374 36,336 35,507 36,229 33,921 32,512 28,752 16.92%
  QoQ % 0.10% 2.33% -1.99% 6.80% 4.33% 13.08% -
  Horiz. % 126.51% 126.38% 123.49% 126.01% 117.98% 113.08% 100.00%
Tax -8,912 -9,553 -9,184 -9,382 -8,901 -7,718 -6,178 27.58%
  QoQ % 6.71% -4.02% 2.11% -5.40% -15.33% -24.93% -
  Horiz. % 144.25% 154.63% 148.66% 151.86% 144.08% 124.93% 100.00%
NP 27,462 26,783 26,323 26,847 25,020 24,794 22,574 13.92%
  QoQ % 2.54% 1.75% -1.95% 7.30% 0.91% 9.83% -
  Horiz. % 121.65% 118.65% 116.61% 118.93% 110.84% 109.83% 100.00%
NP to SH 27,462 26,775 26,278 26,650 24,641 24,304 21,944 16.08%
  QoQ % 2.57% 1.89% -1.40% 8.15% 1.39% 10.75% -
  Horiz. % 125.15% 122.02% 119.75% 121.45% 112.29% 110.75% 100.00%
Tax Rate 24.50 % 26.29 % 25.87 % 25.90 % 26.24 % 23.74 % 21.49 % 9.11%
  QoQ % -6.81% 1.62% -0.12% -1.30% 10.53% 10.47% -
  Horiz. % 114.01% 122.34% 120.38% 120.52% 122.10% 110.47% 100.00%
Total Cost 282,838 277,116 255,940 256,532 253,732 255,901 260,129 5.72%
  QoQ % 2.06% 8.27% -0.23% 1.10% -0.85% -1.63% -
  Horiz. % 108.73% 106.53% 98.39% 98.62% 97.54% 98.37% 100.00%
Net Worth 113,707 158,895 154,638 154,263 151,088 150,362 75,407 31.40%
  QoQ % -28.44% 2.75% 0.24% 2.10% 0.48% 99.40% -
  Horiz. % 150.79% 210.72% 205.07% 204.57% 200.36% 199.40% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,036 16,464 15,911 17,024 15,098 13,675 11,944 26.63%
  QoQ % 3.48% 3.48% -6.54% 12.76% 10.41% 14.49% -
  Horiz. % 142.63% 137.84% 133.21% 142.53% 126.40% 114.49% 100.00%
Div Payout % 62.04 % 61.49 % 60.55 % 63.88 % 61.27 % 56.27 % 54.43 % 9.09%
  QoQ % 0.89% 1.55% -5.21% 4.26% 8.89% 3.38% -
  Horiz. % 113.98% 112.97% 111.24% 117.36% 112.57% 103.38% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,707 158,895 154,638 154,263 151,088 150,362 75,407 31.40%
  QoQ % -28.44% 2.75% 0.24% 2.10% 0.48% 99.40% -
  Horiz. % 150.79% 210.72% 205.07% 204.57% 200.36% 199.40% 100.00%
NOSH 113,707 113,496 113,705 113,429 113,600 113,910 75,407 31.40%
  QoQ % 0.19% -0.18% 0.24% -0.15% -0.27% 51.06% -
  Horiz. % 150.79% 150.51% 150.79% 150.42% 150.65% 151.06% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.85 % 8.81 % 9.33 % 9.47 % 8.98 % 8.83 % 7.99 % 7.03%
  QoQ % 0.45% -5.57% -1.48% 5.46% 1.70% 10.51% -
  Horiz. % 110.76% 110.26% 116.77% 118.52% 112.39% 110.51% 100.00%
ROE 24.15 % 16.85 % 16.99 % 17.28 % 16.31 % 16.16 % 29.10 % -11.66%
  QoQ % 43.32% -0.82% -1.68% 5.95% 0.93% -44.47% -
  Horiz. % 82.99% 57.90% 58.38% 59.38% 56.05% 55.53% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 272.89 267.76 248.24 249.83 245.38 246.42 374.90 -19.03%
  QoQ % 1.92% 7.86% -0.64% 1.81% -0.42% -34.27% -
  Horiz. % 72.79% 71.42% 66.21% 66.64% 65.45% 65.73% 100.00%
EPS 24.15 23.59 23.11 23.49 21.69 21.34 29.10 -11.66%
  QoQ % 2.37% 2.08% -1.62% 8.30% 1.64% -26.67% -
  Horiz. % 82.99% 81.07% 79.42% 80.72% 74.54% 73.33% 100.00%
DPS 15.00 14.50 14.00 15.01 13.29 12.01 15.84 -3.56%
  QoQ % 3.45% 3.57% -6.73% 12.94% 10.66% -24.18% -
  Horiz. % 94.70% 91.54% 88.38% 94.76% 83.90% 75.82% 100.00%
NAPS 1.0000 1.4000 1.3600 1.3600 1.3300 1.3200 1.0000 -
  QoQ % -28.57% 2.94% 0.00% 2.26% 0.76% 32.00% -
  Horiz. % 100.00% 140.00% 136.00% 136.00% 133.00% 132.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.63 92.68 86.08 86.42 85.01 85.60 86.22 6.38%
  QoQ % 2.10% 7.67% -0.39% 1.66% -0.69% -0.72% -
  Horiz. % 109.75% 107.49% 99.84% 100.23% 98.60% 99.28% 100.00%
EPS 8.38 8.17 8.01 8.13 7.51 7.41 6.69 16.15%
  QoQ % 2.57% 2.00% -1.48% 8.26% 1.35% 10.76% -
  Horiz. % 125.26% 122.12% 119.73% 121.52% 112.26% 110.76% 100.00%
DPS 5.20 5.02 4.85 5.19 4.60 4.17 3.64 26.76%
  QoQ % 3.59% 3.51% -6.55% 12.83% 10.31% 14.56% -
  Horiz. % 142.86% 137.91% 133.24% 142.58% 126.37% 114.56% 100.00%
NAPS 0.3468 0.4846 0.4716 0.4705 0.4608 0.4586 0.2300 31.39%
  QoQ % -28.44% 2.76% 0.23% 2.11% 0.48% 99.39% -
  Horiz. % 150.78% 210.70% 205.04% 204.57% 200.35% 199.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.1500 3.5400 3.5700 2.8100 2.5500 2.4200 2.0500 -
P/RPS 1.52 1.32 1.44 1.12 1.04 0.98 0.55 96.57%
  QoQ % 15.15% -8.33% 28.57% 7.69% 6.12% 78.18% -
  Horiz. % 276.36% 240.00% 261.82% 203.64% 189.09% 178.18% 100.00%
P/EPS 17.18 15.01 15.45 11.96 11.76 11.34 7.04 80.97%
  QoQ % 14.46% -2.85% 29.18% 1.70% 3.70% 61.08% -
  Horiz. % 244.03% 213.21% 219.46% 169.89% 167.05% 161.08% 100.00%
EY 5.82 6.66 6.47 8.36 8.51 8.82 14.20 -44.73%
  QoQ % -12.61% 2.94% -22.61% -1.76% -3.51% -37.89% -
  Horiz. % 40.99% 46.90% 45.56% 58.87% 59.93% 62.11% 100.00%
DY 3.61 4.10 3.92 5.34 5.21 4.96 7.73 -39.72%
  QoQ % -11.95% 4.59% -26.59% 2.50% 5.04% -35.83% -
  Horiz. % 46.70% 53.04% 50.71% 69.08% 67.40% 64.17% 100.00%
P/NAPS 4.15 2.53 2.63 2.07 1.92 1.83 2.05 59.82%
  QoQ % 64.03% -3.80% 27.05% 7.81% 4.92% -10.73% -
  Horiz. % 202.44% 123.41% 128.29% 100.98% 93.66% 89.27% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 -
Price 4.3000 3.6500 3.4500 3.1000 2.5200 2.6200 2.1100 -
P/RPS 1.58 1.36 1.39 1.24 1.03 1.06 0.56 99.29%
  QoQ % 16.18% -2.16% 12.10% 20.39% -2.83% 89.29% -
  Horiz. % 282.14% 242.86% 248.21% 221.43% 183.93% 189.29% 100.00%
P/EPS 17.80 15.47 14.93 13.19 11.62 12.28 7.25 81.70%
  QoQ % 15.06% 3.62% 13.19% 13.51% -5.37% 69.38% -
  Horiz. % 245.52% 213.38% 205.93% 181.93% 160.28% 169.38% 100.00%
EY 5.62 6.46 6.70 7.58 8.61 8.14 13.79 -44.94%
  QoQ % -13.00% -3.58% -11.61% -11.96% 5.77% -40.97% -
  Horiz. % 40.75% 46.85% 48.59% 54.97% 62.44% 59.03% 100.00%
DY 3.49 3.97 4.06 4.84 5.27 4.58 7.51 -39.92%
  QoQ % -12.09% -2.22% -16.12% -8.16% 15.07% -39.01% -
  Horiz. % 46.47% 52.86% 54.06% 64.45% 70.17% 60.99% 100.00%
P/NAPS 4.30 2.61 2.54 2.28 1.89 1.98 2.11 60.53%
  QoQ % 64.75% 2.76% 11.40% 20.63% -4.55% -6.16% -
  Horiz. % 203.79% 123.70% 120.38% 108.06% 89.57% 93.84% 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

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers