Highlights

[DAIBOCI] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     52.41%    YoY -     -16.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 230,139 204,992 208,526 192,287 167,208 160,495 155,416 6.76%
  YoY % 12.27% -1.69% 8.45% 15.00% 4.18% 3.27% -
  Horiz. % 148.08% 131.90% 134.17% 123.72% 107.59% 103.27% 100.00%
PBT 27,655 25,240 18,005 18,359 20,263 6,866 5,851 29.52%
  YoY % 9.57% 40.18% -1.93% -9.40% 195.12% 17.35% -
  Horiz. % 472.65% 431.38% 307.73% 313.78% 346.32% 117.35% 100.00%
Tax -7,128 -6,476 -3,279 -3,995 -3,194 -726 -492 56.07%
  YoY % -10.07% -97.50% 17.92% -25.08% -339.94% -47.56% -
  Horiz. % 1,448.78% 1,316.26% 666.46% 811.99% 649.19% 147.56% 100.00%
NP 20,527 18,764 14,726 14,364 17,069 6,140 5,359 25.06%
  YoY % 9.40% 27.42% 2.52% -15.85% 178.00% 14.57% -
  Horiz. % 383.04% 350.14% 274.79% 268.04% 318.51% 114.57% 100.00%
NP to SH 20,527 18,393 14,164 14,031 16,708 5,886 5,090 26.14%
  YoY % 11.60% 29.86% 0.95% -16.02% 183.86% 15.64% -
  Horiz. % 403.28% 361.36% 278.27% 275.66% 328.25% 115.64% 100.00%
Tax Rate 25.77 % 25.66 % 18.21 % 21.76 % 15.76 % 10.57 % 8.41 % 20.50%
  YoY % 0.43% 40.91% -16.31% 38.07% 49.10% 25.68% -
  Horiz. % 306.42% 305.11% 216.53% 258.74% 187.40% 125.68% 100.00%
Total Cost 209,612 186,228 193,800 177,923 150,139 154,355 150,057 5.72%
  YoY % 12.56% -3.91% 8.92% 18.51% -2.73% 2.86% -
  Horiz. % 139.69% 124.10% 129.15% 118.57% 100.05% 102.86% 100.00%
Net Worth 158,948 149,499 137,288 127,286 122,975 111,644 106,958 6.82%
  YoY % 6.32% 8.89% 7.86% 3.51% 10.15% 4.38% -
  Horiz. % 148.61% 139.77% 128.36% 119.01% 114.98% 104.38% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,488 14,723 7,127 6,621 6,831 - - -
  YoY % -15.18% 106.59% 7.63% -3.08% 0.00% 0.00% -
  Horiz. % 182.80% 215.51% 104.32% 96.92% 100.00% - -
Div Payout % 60.84 % 80.05 % 50.32 % 47.19 % 40.89 % - % - % -
  YoY % -24.00% 59.08% 6.63% 15.41% 0.00% 0.00% -
  Horiz. % 148.79% 195.77% 123.06% 115.41% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 158,948 149,499 137,288 127,286 122,975 111,644 106,958 6.82%
  YoY % 6.32% 8.89% 7.86% 3.51% 10.15% 4.38% -
  Horiz. % 148.61% 139.77% 128.36% 119.01% 114.98% 104.38% 100.00%
NOSH 113,534 113,257 75,021 73,576 75,910 75,948 75,856 6.95%
  YoY % 0.24% 50.97% 1.96% -3.08% -0.05% 0.12% -
  Horiz. % 149.67% 149.30% 98.90% 96.99% 100.07% 100.12% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.92 % 9.15 % 7.06 % 7.47 % 10.21 % 3.83 % 3.45 % 17.14%
  YoY % -2.51% 29.60% -5.49% -26.84% 166.58% 11.01% -
  Horiz. % 258.55% 265.22% 204.64% 216.52% 295.94% 111.01% 100.00%
ROE 12.91 % 12.30 % 10.32 % 11.02 % 13.59 % 5.27 % 4.76 % 18.07%
  YoY % 4.96% 19.19% -6.35% -18.91% 157.87% 10.71% -
  Horiz. % 271.22% 258.40% 216.81% 231.51% 285.50% 110.71% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 202.70 181.00 277.96 261.34 220.27 211.32 204.88 -0.18%
  YoY % 11.99% -34.88% 6.36% 18.65% 4.24% 3.14% -
  Horiz. % 98.94% 88.34% 135.67% 127.56% 107.51% 103.14% 100.00%
EPS 18.08 16.24 18.88 19.07 22.01 7.75 6.71 17.95%
  YoY % 11.33% -13.98% -1.00% -13.36% 184.00% 15.50% -
  Horiz. % 269.45% 242.03% 281.37% 284.20% 328.02% 115.50% 100.00%
DPS 11.00 13.00 9.50 9.00 9.00 0.00 0.00 -
  YoY % -15.38% 36.84% 5.56% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 144.44% 105.56% 100.00% 100.00% - -
NAPS 1.4000 1.3200 1.8300 1.7300 1.6200 1.4700 1.4100 -0.12%
  YoY % 6.06% -27.87% 5.78% 6.79% 10.20% 4.26% -
  Horiz. % 99.29% 93.62% 129.79% 122.70% 114.89% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 70.19 62.52 63.59 58.64 50.99 48.95 47.40 6.76%
  YoY % 12.27% -1.68% 8.44% 15.00% 4.17% 3.27% -
  Horiz. % 148.08% 131.90% 134.16% 123.71% 107.57% 103.27% 100.00%
EPS 6.26 5.61 4.32 4.28 5.10 1.80 1.55 26.17%
  YoY % 11.59% 29.86% 0.93% -16.08% 183.33% 16.13% -
  Horiz. % 403.87% 361.94% 278.71% 276.13% 329.03% 116.13% 100.00%
DPS 3.81 4.49 2.17 2.02 2.08 0.00 0.00 -
  YoY % -15.14% 106.91% 7.43% -2.88% 0.00% 0.00% -
  Horiz. % 183.17% 215.87% 104.33% 97.12% 100.00% - -
NAPS 0.4847 0.4559 0.4187 0.3882 0.3750 0.3405 0.3262 6.82%
  YoY % 6.32% 8.88% 7.86% 3.52% 10.13% 4.38% -
  Horiz. % 148.59% 139.76% 128.36% 119.01% 114.96% 104.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.5400 2.4200 1.6300 2.0100 1.1100 0.4000 0.5100 -
P/RPS 1.75 1.34 0.59 0.77 0.50 0.19 0.25 38.27%
  YoY % 30.60% 127.12% -23.38% 54.00% 163.16% -24.00% -
  Horiz. % 700.00% 536.00% 236.00% 308.00% 200.00% 76.00% 100.00%
P/EPS 19.58 14.90 8.63 10.54 5.04 5.16 7.60 17.07%
  YoY % 31.41% 72.65% -18.12% 109.13% -2.33% -32.11% -
  Horiz. % 257.63% 196.05% 113.55% 138.68% 66.32% 67.89% 100.00%
EY 5.11 6.71 11.58 9.49 19.83 19.38 13.16 -14.57%
  YoY % -23.85% -42.06% 22.02% -52.14% 2.32% 47.26% -
  Horiz. % 38.83% 50.99% 87.99% 72.11% 150.68% 147.26% 100.00%
DY 3.11 5.37 5.83 4.48 8.11 0.00 0.00 -
  YoY % -42.09% -7.89% 30.13% -44.76% 0.00% 0.00% -
  Horiz. % 38.35% 66.21% 71.89% 55.24% 100.00% - -
P/NAPS 2.53 1.83 0.89 1.16 0.69 0.27 0.36 38.36%
  YoY % 38.25% 105.62% -23.28% 68.12% 155.56% -25.00% -
  Horiz. % 702.78% 508.33% 247.22% 322.22% 191.67% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 -
Price 3.6500 2.6200 1.7100 1.8800 1.4800 0.3400 0.4500 -
P/RPS 1.80 1.45 0.62 0.72 0.67 0.16 0.22 41.91%
  YoY % 24.14% 133.87% -13.89% 7.46% 318.75% -27.27% -
  Horiz. % 818.18% 659.09% 281.82% 327.27% 304.55% 72.73% 100.00%
P/EPS 20.19 16.13 9.06 9.86 6.72 4.39 6.71 20.13%
  YoY % 25.17% 78.04% -8.11% 46.73% 53.08% -34.58% -
  Horiz. % 300.89% 240.39% 135.02% 146.94% 100.15% 65.42% 100.00%
EY 4.95 6.20 11.04 10.14 14.87 22.79 14.91 -16.77%
  YoY % -20.16% -43.84% 8.88% -31.81% -34.75% 52.85% -
  Horiz. % 33.20% 41.58% 74.04% 68.01% 99.73% 152.85% 100.00%
DY 3.01 4.96 5.56 4.79 6.08 0.00 0.00 -
  YoY % -39.31% -10.79% 16.08% -21.22% 0.00% 0.00% -
  Horiz. % 49.51% 81.58% 91.45% 78.78% 100.00% - -
P/NAPS 2.61 1.98 0.93 1.09 0.91 0.23 0.32 41.83%
  YoY % 31.82% 112.90% -14.68% 19.78% 295.65% -28.12% -
  Horiz. % 815.62% 618.75% 290.62% 340.63% 284.38% 71.88% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers