Highlights

[DAIBOCI] YoY Annualized Quarter 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 -     1.68%    YoY -     9.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 344,628 361,572 293,544 275,036 270,680 238,748 223,360 7.49%
  YoY % -4.69% 23.17% 6.73% 1.61% 13.37% 6.89% -
  Horiz. % 154.29% 161.88% 131.42% 123.14% 121.19% 106.89% 100.00%
PBT 32,596 35,560 38,008 28,776 23,556 25,412 22,528 6.35%
  YoY % -8.34% -6.44% 32.08% 22.16% -7.30% 12.80% -
  Horiz. % 144.69% 157.85% 168.71% 127.73% 104.56% 112.80% 100.00%
Tax -7,848 -9,144 -9,560 -7,636 -4,172 -4,676 -1,952 26.09%
  YoY % 14.17% 4.35% -25.20% -83.03% 10.78% -139.55% -
  Horiz. % 402.05% 468.44% 489.75% 391.19% 213.73% 239.55% 100.00%
NP 24,748 26,416 28,448 21,140 19,384 20,736 20,576 3.12%
  YoY % -6.31% -7.14% 34.57% 9.06% -6.52% 0.78% -
  Horiz. % 120.28% 128.38% 138.26% 102.74% 94.21% 100.78% 100.00%
NP to SH 24,748 26,416 28,448 20,412 18,584 20,068 20,136 3.50%
  YoY % -6.31% -7.14% 39.37% 9.84% -7.39% -0.34% -
  Horiz. % 122.90% 131.19% 141.28% 101.37% 92.29% 99.66% 100.00%
Tax Rate 24.08 % 25.71 % 25.15 % 26.54 % 17.71 % 18.40 % 8.66 % 18.57%
  YoY % -6.34% 2.23% -5.24% 49.86% -3.75% 112.47% -
  Horiz. % 278.06% 296.88% 290.42% 306.47% 204.50% 212.47% 100.00%
Total Cost 319,880 335,156 265,096 253,896 251,296 218,012 202,784 7.89%
  YoY % -4.56% 26.43% 4.41% 1.03% 15.27% 7.51% -
  Horiz. % 157.74% 165.28% 130.73% 125.21% 123.92% 107.51% 100.00%
Net Worth 171,419 163,961 154,263 142,496 132,635 121,669 118,447 6.35%
  YoY % 4.55% 6.29% 8.26% 7.43% 9.01% 2.72% -
  Horiz. % 144.72% 138.43% 130.24% 120.30% 111.98% 102.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 15,893 15,940 18,148 10,444 8,992 10,514 - -
  YoY % -0.30% -12.17% 73.76% 16.15% -14.48% 0.00% -
  Horiz. % 151.15% 151.60% 172.60% 99.33% 85.52% 100.00% -
Div Payout % 64.22 % 60.34 % 63.80 % 51.17 % 48.39 % 52.40 % - % -
  YoY % 6.43% -5.42% 24.68% 5.74% -7.65% 0.00% -
  Horiz. % 122.56% 115.15% 121.76% 97.65% 92.35% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 171,419 163,961 154,263 142,496 132,635 121,669 118,447 6.35%
  YoY % 4.55% 6.29% 8.26% 7.43% 9.01% 2.72% -
  Horiz. % 144.72% 138.43% 130.24% 120.30% 111.98% 102.72% 100.00%
NOSH 113,522 113,862 113,429 74,605 74,935 75,104 75,927 6.93%
  YoY % -0.30% 0.38% 52.04% -0.44% -0.23% -1.08% -
  Horiz. % 149.51% 149.96% 149.39% 98.26% 98.69% 98.92% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.18 % 7.31 % 9.69 % 7.69 % 7.16 % 8.69 % 9.21 % -4.06%
  YoY % -1.78% -24.56% 26.01% 7.40% -17.61% -5.65% -
  Horiz. % 77.96% 79.37% 105.21% 83.50% 77.74% 94.35% 100.00%
ROE 14.44 % 16.11 % 18.44 % 14.32 % 14.01 % 16.49 % 17.00 % -2.68%
  YoY % -10.37% -12.64% 28.77% 2.21% -15.04% -3.00% -
  Horiz. % 84.94% 94.76% 108.47% 84.24% 82.41% 97.00% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 303.58 317.55 258.79 368.65 361.22 317.89 294.18 0.53%
  YoY % -4.40% 22.71% -29.80% 2.06% 13.63% 8.06% -
  Horiz. % 103.20% 107.94% 87.97% 125.31% 122.79% 108.06% 100.00%
EPS 21.80 23.20 25.08 27.36 24.80 26.72 26.52 -3.21%
  YoY % -6.03% -7.50% -8.33% 10.32% -7.19% 0.75% -
  Horiz. % 82.20% 87.48% 94.57% 103.17% 93.51% 100.75% 100.00%
DPS 14.00 14.00 16.00 14.00 12.00 14.00 0.00 -
  YoY % 0.00% -12.50% 14.29% 16.67% -14.29% 0.00% -
  Horiz. % 100.00% 100.00% 114.29% 100.00% 85.71% 100.00% -
NAPS 1.5100 1.4400 1.3600 1.9100 1.7700 1.6200 1.5600 -0.54%
  YoY % 4.86% 5.88% -28.80% 7.91% 9.26% 3.85% -
  Horiz. % 96.79% 92.31% 87.18% 122.44% 113.46% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.10 110.27 89.52 83.88 82.55 72.81 68.12 7.49%
  YoY % -4.69% 23.18% 6.72% 1.61% 13.38% 6.88% -
  Horiz. % 154.29% 161.88% 131.42% 123.14% 121.18% 106.88% 100.00%
EPS 7.55 8.06 8.68 6.23 5.67 6.12 6.14 3.50%
  YoY % -6.33% -7.14% 39.33% 9.88% -7.35% -0.33% -
  Horiz. % 122.96% 131.27% 141.37% 101.47% 92.35% 99.67% 100.00%
DPS 4.85 4.86 5.53 3.19 2.74 3.21 0.00 -
  YoY % -0.21% -12.12% 73.35% 16.42% -14.64% 0.00% -
  Horiz. % 151.09% 151.40% 172.27% 99.38% 85.36% 100.00% -
NAPS 0.5228 0.5000 0.4705 0.4346 0.4045 0.3711 0.3612 6.35%
  YoY % 4.56% 6.27% 8.26% 7.44% 9.00% 2.74% -
  Horiz. % 144.74% 138.43% 130.26% 120.32% 111.99% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.4500 4.6300 2.8100 1.8700 1.7200 2.4100 0.3900 -
P/RPS 1.47 1.46 1.09 0.51 0.48 0.76 0.13 49.79%
  YoY % 0.68% 33.94% 113.73% 6.25% -36.84% 484.62% -
  Horiz. % 1,130.77% 1,123.08% 838.46% 392.31% 369.23% 584.62% 100.00%
P/EPS 20.41 19.96 11.20 6.83 6.94 9.02 1.47 55.00%
  YoY % 2.25% 78.21% 63.98% -1.59% -23.06% 513.61% -
  Horiz. % 1,388.44% 1,357.82% 761.90% 464.63% 472.11% 613.61% 100.00%
EY 4.90 5.01 8.93 14.63 14.42 11.09 68.00 -35.48%
  YoY % -2.20% -43.90% -38.96% 1.46% 30.03% -83.69% -
  Horiz. % 7.21% 7.37% 13.13% 21.51% 21.21% 16.31% 100.00%
DY 3.15 3.02 5.69 7.49 6.98 5.81 0.00 -
  YoY % 4.30% -46.92% -24.03% 7.31% 20.14% 0.00% -
  Horiz. % 54.22% 51.98% 97.93% 128.92% 120.14% 100.00% -
P/NAPS 2.95 3.22 2.07 0.98 0.97 1.49 0.25 50.86%
  YoY % -8.39% 55.56% 111.22% 1.03% -34.90% 496.00% -
  Horiz. % 1,180.00% 1,288.00% 828.00% 392.00% 388.00% 596.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 -
Price 4.3200 4.5000 3.1000 1.8800 1.8400 2.1400 0.5200 -
P/RPS 1.42 1.42 1.20 0.51 0.51 0.67 0.18 41.07%
  YoY % 0.00% 18.33% 135.29% 0.00% -23.88% 272.22% -
  Horiz. % 788.89% 788.89% 666.67% 283.33% 283.33% 372.22% 100.00%
P/EPS 19.82 19.40 12.36 6.87 7.42 8.01 1.96 47.03%
  YoY % 2.16% 56.96% 79.91% -7.41% -7.37% 308.67% -
  Horiz. % 1,011.22% 989.80% 630.61% 350.51% 378.57% 408.67% 100.00%
EY 5.05 5.16 8.09 14.55 13.48 12.49 51.00 -31.97%
  YoY % -2.13% -36.22% -44.40% 7.94% 7.93% -75.51% -
  Horiz. % 9.90% 10.12% 15.86% 28.53% 26.43% 24.49% 100.00%
DY 3.24 3.11 5.16 7.45 6.52 6.54 0.00 -
  YoY % 4.18% -39.73% -30.74% 14.26% -0.31% 0.00% -
  Horiz. % 49.54% 47.55% 78.90% 113.91% 99.69% 100.00% -
P/NAPS 2.86 3.12 2.28 0.98 1.04 1.32 0.33 43.30%
  YoY % -8.33% 36.84% 132.65% -5.77% -21.21% 300.00% -
  Horiz. % 866.67% 945.45% 690.91% 296.97% 315.15% 400.00% 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.
 


 

358  242  498  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