Highlights

[DAIBOCI] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1.85%    YoY -     0.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 347,277 306,852 273,322 278,034 256,382 222,944 213,993 8.40%
  YoY % 13.17% 12.27% -1.69% 8.45% 15.00% 4.18% -
  Horiz. % 162.28% 143.39% 127.72% 129.93% 119.81% 104.18% 100.00%
PBT 31,888 36,873 33,653 24,006 24,478 27,017 9,154 23.11%
  YoY % -13.52% 9.57% 40.18% -1.93% -9.40% 195.12% -
  Horiz. % 348.33% 402.78% 367.61% 262.23% 267.39% 295.12% 100.00%
Tax -8,106 -9,504 -8,634 -4,372 -5,326 -4,258 -968 42.48%
  YoY % 14.70% -10.07% -97.50% 17.92% -25.08% -339.94% -
  Horiz. % 837.47% 981.82% 892.01% 451.65% 550.28% 439.94% 100.00%
NP 23,781 27,369 25,018 19,634 19,152 22,758 8,186 19.44%
  YoY % -13.11% 9.40% 27.42% 2.52% -15.85% 178.00% -
  Horiz. % 290.49% 334.32% 305.60% 239.84% 233.94% 278.00% 100.00%
NP to SH 23,781 27,369 24,524 18,885 18,708 22,277 7,848 20.28%
  YoY % -13.11% 11.60% 29.86% 0.95% -16.02% 183.86% -
  Horiz. % 303.02% 348.74% 312.49% 240.64% 238.38% 283.86% 100.00%
Tax Rate 25.42 % 25.77 % 25.66 % 18.21 % 21.76 % 15.76 % 10.57 % 15.74%
  YoY % -1.36% 0.43% 40.91% -16.31% 38.07% 49.10% -
  Horiz. % 240.49% 243.80% 242.76% 172.28% 205.87% 149.10% 100.00%
Total Cost 323,496 279,482 248,304 258,400 237,230 200,185 205,806 7.83%
  YoY % 15.75% 12.56% -3.91% 8.92% 18.51% -2.73% -
  Horiz. % 157.18% 135.80% 120.65% 125.55% 115.27% 97.27% 100.00%
Net Worth 166,074 158,948 149,499 137,288 127,286 122,975 111,644 6.84%
  YoY % 4.48% 6.32% 8.89% 7.86% 3.51% 10.15% -
  Horiz. % 148.75% 142.37% 133.91% 122.97% 114.01% 110.15% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 14,408 16,651 19,631 9,502 8,829 9,109 - -
  YoY % -13.47% -15.18% 106.59% 7.63% -3.08% 0.00% -
  Horiz. % 158.17% 182.80% 215.51% 104.32% 96.92% 100.00% -
Div Payout % 60.59 % 60.84 % 80.05 % 50.32 % 47.19 % 40.89 % - % -
  YoY % -0.41% -24.00% 59.08% 6.63% 15.41% 0.00% -
  Horiz. % 148.18% 148.79% 195.77% 123.06% 115.41% 100.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 166,074 158,948 149,499 137,288 127,286 122,975 111,644 6.84%
  YoY % 4.48% 6.32% 8.89% 7.86% 3.51% 10.15% -
  Horiz. % 148.75% 142.37% 133.91% 122.97% 114.01% 110.15% 100.00%
NOSH 113,749 113,534 113,257 75,021 73,576 75,910 75,948 6.96%
  YoY % 0.19% 0.24% 50.97% 1.96% -3.08% -0.05% -
  Horiz. % 149.77% 149.49% 149.12% 98.78% 96.88% 99.95% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.85 % 8.92 % 9.15 % 7.06 % 7.47 % 10.21 % 3.83 % 10.17%
  YoY % -23.21% -2.51% 29.60% -5.49% -26.84% 166.58% -
  Horiz. % 178.85% 232.90% 238.90% 184.33% 195.04% 266.58% 100.00%
ROE 14.32 % 17.22 % 16.40 % 13.76 % 14.70 % 18.12 % 7.03 % 12.58%
  YoY % -16.84% 5.00% 19.19% -6.39% -18.87% 157.75% -
  Horiz. % 203.70% 244.95% 233.29% 195.73% 209.10% 257.75% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 305.30 270.27 241.33 370.61 348.46 293.69 281.76 1.35%
  YoY % 12.96% 11.99% -34.88% 6.36% 18.65% 4.23% -
  Horiz. % 108.35% 95.92% 85.65% 131.53% 123.67% 104.23% 100.00%
EPS 20.91 24.11 21.65 25.17 25.43 29.35 10.33 12.47%
  YoY % -13.27% 11.36% -13.98% -1.02% -13.36% 184.12% -
  Horiz. % 202.42% 233.40% 209.58% 243.66% 246.18% 284.12% 100.00%
DPS 12.67 14.67 17.33 12.67 12.00 12.00 0.00 -
  YoY % -13.63% -15.35% 36.78% 5.58% 0.00% 0.00% -
  Horiz. % 105.58% 122.25% 144.42% 105.58% 100.00% 100.00% -
NAPS 1.4600 1.4000 1.3200 1.8300 1.7300 1.6200 1.4700 -0.11%
  YoY % 4.29% 6.06% -27.87% 5.78% 6.79% 10.20% -
  Horiz. % 99.32% 95.24% 89.80% 124.49% 117.69% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.91 93.58 83.36 84.79 78.19 67.99 65.26 8.40%
  YoY % 13.18% 12.26% -1.69% 8.44% 15.00% 4.18% -
  Horiz. % 162.29% 143.40% 127.74% 129.93% 119.81% 104.18% 100.00%
EPS 7.25 8.35 7.48 5.76 5.71 6.79 2.39 20.31%
  YoY % -13.17% 11.63% 29.86% 0.88% -15.91% 184.10% -
  Horiz. % 303.35% 349.37% 312.97% 241.00% 238.91% 284.10% 100.00%
DPS 4.39 5.08 5.99 2.90 2.69 2.78 0.00 -
  YoY % -13.58% -15.19% 106.55% 7.81% -3.24% 0.00% -
  Horiz. % 157.91% 182.73% 215.47% 104.32% 96.76% 100.00% -
NAPS 0.5065 0.4847 0.4559 0.4187 0.3882 0.3750 0.3405 6.84%
  YoY % 4.50% 6.32% 8.88% 7.86% 3.52% 10.13% -
  Horiz. % 148.75% 142.35% 133.89% 122.97% 114.01% 110.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.3000 3.5400 2.4200 1.6300 2.0100 1.1100 0.4000 -
P/RPS 1.41 1.31 1.00 0.44 0.58 0.38 0.14 46.93%
  YoY % 7.63% 31.00% 127.27% -24.14% 52.63% 171.43% -
  Horiz. % 1,007.14% 935.71% 714.29% 314.29% 414.29% 271.43% 100.00%
P/EPS 20.57 14.68 11.18 6.48 7.91 3.78 3.87 32.09%
  YoY % 40.12% 31.31% 72.53% -18.08% 109.26% -2.33% -
  Horiz. % 531.52% 379.33% 288.89% 167.44% 204.39% 97.67% 100.00%
EY 4.86 6.81 8.95 15.44 12.65 26.44 25.83 -24.29%
  YoY % -28.63% -23.91% -42.03% 22.06% -52.16% 2.36% -
  Horiz. % 18.82% 26.36% 34.65% 59.78% 48.97% 102.36% 100.00%
DY 2.95 4.14 7.16 7.77 5.97 10.81 0.00 -
  YoY % -28.74% -42.18% -7.85% 30.15% -44.77% 0.00% -
  Horiz. % 27.29% 38.30% 66.23% 71.88% 55.23% 100.00% -
P/NAPS 2.95 2.53 1.83 0.89 1.16 0.69 0.27 48.94%
  YoY % 16.60% 38.25% 105.62% -23.28% 68.12% 155.56% -
  Horiz. % 1,092.59% 937.04% 677.78% 329.63% 429.63% 255.56% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/10/14 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 -
Price 4.2500 3.6500 2.6200 1.7100 1.8800 1.4800 0.3400 -
P/RPS 1.39 1.35 1.09 0.46 0.54 0.50 0.12 50.39%
  YoY % 2.96% 23.85% 136.96% -14.81% 8.00% 316.67% -
  Horiz. % 1,158.33% 1,125.00% 908.33% 383.33% 450.00% 416.67% 100.00%
P/EPS 20.33 15.14 12.10 6.79 7.39 5.04 3.29 35.45%
  YoY % 34.28% 25.12% 78.20% -8.12% 46.63% 53.19% -
  Horiz. % 617.93% 460.18% 367.78% 206.38% 224.62% 153.19% 100.00%
EY 4.92 6.60 8.26 14.72 13.52 19.83 30.39 -26.16%
  YoY % -25.45% -20.10% -43.89% 8.88% -31.82% -34.75% -
  Horiz. % 16.19% 21.72% 27.18% 48.44% 44.49% 65.25% 100.00%
DY 2.98 4.02 6.62 7.41 6.38 8.11 0.00 -
  YoY % -25.87% -39.27% -10.66% 16.14% -21.33% 0.00% -
  Horiz. % 36.74% 49.57% 81.63% 91.37% 78.67% 100.00% -
P/NAPS 2.91 2.61 1.98 0.93 1.09 0.91 0.23 52.62%
  YoY % 11.49% 31.82% 112.90% -14.68% 19.78% 295.65% -
  Horiz. % 1,265.22% 1,134.78% 860.87% 404.35% 473.91% 395.65% 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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers