Highlights

[DAIBOCI] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     22.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 344,953 344,505 310,300 278,752 284,229 267,749 221,788 7.64%
  YoY % 0.13% 11.02% 11.32% -1.93% 6.16% 20.72% -
  Horiz. % 155.53% 155.33% 139.91% 125.68% 128.15% 120.72% 100.00%
PBT 35,728 31,048 36,374 33,921 25,277 23,826 27,141 4.69%
  YoY % 15.07% -14.64% 7.23% 34.20% 6.09% -12.21% -
  Horiz. % 131.64% 114.40% 134.02% 124.98% 93.13% 87.79% 100.00%
Tax -9,007 -7,312 -8,912 -8,901 -4,521 -5,118 -3,957 14.69%
  YoY % -23.18% 17.95% -0.12% -96.88% 11.66% -29.34% -
  Horiz. % 227.62% 184.79% 225.22% 224.94% 114.25% 129.34% 100.00%
NP 26,721 23,736 27,462 25,020 20,756 18,708 23,184 2.39%
  YoY % 12.58% -13.57% 9.76% 20.54% 10.95% -19.31% -
  Horiz. % 115.26% 102.38% 118.45% 107.92% 89.53% 80.69% 100.00%
NP to SH 26,721 23,736 27,462 24,641 20,075 18,186 22,763 2.71%
  YoY % 12.58% -13.57% 11.45% 22.74% 10.39% -20.11% -
  Horiz. % 117.39% 104.27% 120.64% 108.25% 88.19% 79.89% 100.00%
Tax Rate 25.21 % 23.55 % 24.50 % 26.24 % 17.89 % 21.48 % 14.58 % 9.55%
  YoY % 7.05% -3.88% -6.63% 46.67% -16.71% 47.33% -
  Horiz. % 172.91% 161.52% 168.04% 179.97% 122.70% 147.33% 100.00%
Total Cost 318,232 320,769 282,838 253,732 263,473 249,041 198,604 8.17%
  YoY % -0.79% 13.41% 11.47% -3.70% 5.80% 25.40% -
  Horiz. % 160.23% 161.51% 142.41% 127.76% 132.66% 125.40% 100.00%
Net Worth 433,534 169,349 161,283 150,747 93,698 131,673 124,988 23.02%
  YoY % 156.00% 5.00% 6.99% 60.89% -28.84% 5.35% -
  Horiz. % 346.86% 135.49% 129.04% 120.61% 74.97% 105.35% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 33,537 14,775 17,036 18,701 10,119 9,405 11,741 19.11%
  YoY % 126.98% -13.27% -8.90% 84.81% 7.59% -19.90% -
  Horiz. % 285.64% 125.84% 145.10% 159.28% 86.19% 80.10% 100.00%
Div Payout % 125.51 % 62.25 % 62.04 % 75.90 % 50.41 % 51.72 % 51.58 % 15.97%
  YoY % 101.62% 0.34% -18.26% 50.57% -2.53% 0.27% -
  Horiz. % 243.33% 120.69% 120.28% 147.15% 97.73% 100.27% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 433,534 169,349 161,283 150,747 93,698 131,673 124,988 23.02%
  YoY % 156.00% 5.00% 6.99% 60.89% -28.84% 5.35% -
  Horiz. % 346.86% 135.49% 129.04% 120.61% 74.97% 105.35% 100.00%
NOSH 272,663 113,657 113,579 113,344 74,958 75,242 75,750 23.78%
  YoY % 139.90% 0.07% 0.21% 51.21% -0.38% -0.67% -
  Horiz. % 359.95% 150.04% 149.94% 149.63% 98.96% 99.33% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.75 % 6.89 % 8.85 % 8.98 % 7.30 % 6.99 % 10.45 % -4.86%
  YoY % 12.48% -22.15% -1.45% 23.01% 4.43% -33.11% -
  Horiz. % 74.16% 65.93% 84.69% 85.93% 69.86% 66.89% 100.00%
ROE 6.16 % 14.02 % 17.03 % 16.35 % 21.43 % 13.81 % 18.21 % -16.52%
  YoY % -56.06% -17.67% 4.16% -23.71% 55.18% -24.16% -
  Horiz. % 33.83% 76.99% 93.52% 89.79% 117.68% 75.84% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.51 303.11 273.20 245.93 379.18 355.85 292.79 -13.05%
  YoY % -58.26% 10.95% 11.09% -35.14% 6.56% 21.54% -
  Horiz. % 43.21% 103.52% 93.31% 84.00% 129.51% 121.54% 100.00%
EPS 9.80 8.70 24.18 21.74 17.78 24.17 30.05 -17.03%
  YoY % 12.64% -64.02% 11.22% 22.27% -26.44% -19.57% -
  Horiz. % 32.61% 28.95% 80.47% 72.35% 59.17% 80.43% 100.00%
DPS 12.30 13.00 15.00 16.50 13.50 12.50 15.50 -3.78%
  YoY % -5.38% -13.33% -9.09% 22.22% 8.00% -19.35% -
  Horiz. % 79.35% 83.87% 96.77% 106.45% 87.10% 80.65% 100.00%
NAPS 1.5900 1.4900 1.4200 1.3300 1.2500 1.7500 1.6500 -0.62%
  YoY % 6.71% 4.93% 6.77% 6.40% -28.57% 6.06% -
  Horiz. % 96.36% 90.30% 86.06% 80.61% 75.76% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 105.20 105.06 94.63 85.01 86.68 81.66 67.64 7.64%
  YoY % 0.13% 11.02% 11.32% -1.93% 6.15% 20.73% -
  Horiz. % 155.53% 155.32% 139.90% 125.68% 128.15% 120.73% 100.00%
EPS 8.15 7.24 8.38 7.51 6.12 5.55 6.94 2.71%
  YoY % 12.57% -13.60% 11.58% 22.71% 10.27% -20.03% -
  Horiz. % 117.44% 104.32% 120.75% 108.21% 88.18% 79.97% 100.00%
DPS 10.23 4.51 5.20 5.70 3.09 2.87 3.58 19.11%
  YoY % 126.83% -13.27% -8.77% 84.47% 7.67% -19.83% -
  Horiz. % 285.75% 125.98% 145.25% 159.22% 86.31% 80.17% 100.00%
NAPS 1.3222 0.5165 0.4919 0.4597 0.2858 0.4016 0.3812 23.02%
  YoY % 155.99% 5.00% 7.00% 60.85% -28.83% 5.35% -
  Horiz. % 346.85% 135.49% 129.04% 120.59% 74.97% 105.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.4900 4.2600 4.1500 2.5500 1.7700 1.7500 1.5300 -
P/RPS 4.34 1.41 1.52 1.04 0.47 0.49 0.52 42.40%
  YoY % 207.80% -7.24% 46.15% 121.28% -4.08% -5.77% -
  Horiz. % 834.62% 271.15% 292.31% 200.00% 90.38% 94.23% 100.00%
P/EPS 56.02 20.40 17.16 11.73 6.61 7.24 5.09 49.12%
  YoY % 174.61% 18.88% 46.29% 77.46% -8.70% 42.24% -
  Horiz. % 1,100.59% 400.79% 337.13% 230.45% 129.86% 142.24% 100.00%
EY 1.79 4.90 5.83 8.53 15.13 13.81 19.64 -32.90%
  YoY % -63.47% -15.95% -31.65% -43.62% 9.56% -29.68% -
  Horiz. % 9.11% 24.95% 29.68% 43.43% 77.04% 70.32% 100.00%
DY 2.24 3.05 3.61 6.47 7.63 7.14 10.13 -22.23%
  YoY % -26.56% -15.51% -44.20% -15.20% 6.86% -29.52% -
  Horiz. % 22.11% 30.11% 35.64% 63.87% 75.32% 70.48% 100.00%
P/NAPS 3.45 2.86 2.92 1.92 1.42 1.00 0.93 24.41%
  YoY % 20.63% -2.05% 52.08% 35.21% 42.00% 7.53% -
  Horiz. % 370.97% 307.53% 313.98% 206.45% 152.69% 107.53% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 -
Price 2.2200 4.6300 4.3000 2.5200 1.9700 1.7000 1.9900 -
P/RPS 1.75 1.53 1.57 1.02 0.52 0.48 0.68 17.06%
  YoY % 14.38% -2.55% 53.92% 96.15% 8.33% -29.41% -
  Horiz. % 257.35% 225.00% 230.88% 150.00% 76.47% 70.59% 100.00%
P/EPS 22.65 22.17 17.78 11.59 7.36 7.03 6.62 22.74%
  YoY % 2.17% 24.69% 53.41% 57.47% 4.69% 6.19% -
  Horiz. % 342.15% 334.89% 268.58% 175.08% 111.18% 106.19% 100.00%
EY 4.41 4.51 5.62 8.63 13.59 14.22 15.10 -18.54%
  YoY % -2.22% -19.75% -34.88% -36.50% -4.43% -5.83% -
  Horiz. % 29.21% 29.87% 37.22% 57.15% 90.00% 94.17% 100.00%
DY 5.54 2.81 3.49 6.55 6.85 7.35 7.79 -5.52%
  YoY % 97.15% -19.48% -46.72% -4.38% -6.80% -5.65% -
  Horiz. % 71.12% 36.07% 44.80% 84.08% 87.93% 94.35% 100.00%
P/NAPS 1.40 3.11 3.03 1.89 1.58 0.97 1.21 2.46%
  YoY % -54.98% 2.64% 60.32% 19.62% 62.89% -19.83% -
  Horiz. % 115.70% 257.02% 250.41% 156.20% 130.58% 80.17% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers