Highlights

[DAIBOCI] YoY Cumulative 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 -     47.22%    YoY -     0.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 260,458 230,139 204,992 208,526 192,287 167,208 160,495 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 23,916 27,655 25,240 18,005 18,359 20,263 6,866 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 -6,080 -7,128 -6,476 -3,279 -3,995 -3,194 -726 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 17,836 20,527 18,764 14,726 14,364 17,069 6,140 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 17,836 20,527 18,393 14,164 14,031 16,708 5,886 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 242,622 209,612 186,228 193,800 177,923 150,139 154,355 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 10,806 12,488 14,723 7,127 6,621 6,831 - -
  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 10.74 % 12.91 % 12.30 % 10.32 % 11.02 % 13.59 % 5.27 % 12.59%
  YoY % -16.81% 4.96% 19.19% -6.35% -18.91% 157.87% -
  Horiz. % 203.80% 244.97% 233.40% 195.83% 209.11% 257.87% 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 228.97 202.70 181.00 277.96 261.34 220.27 211.32 1.35%
  YoY % 12.96% 11.99% -34.88% 6.36% 18.65% 4.24% -
  Horiz. % 108.35% 95.92% 85.65% 131.54% 123.67% 104.24% 100.00%
EPS 15.68 18.08 16.24 18.88 19.07 22.01 7.75 12.46%
  YoY % -13.27% 11.33% -13.98% -1.00% -13.36% 184.00% -
  Horiz. % 202.32% 233.29% 209.55% 243.61% 246.06% 284.00% 100.00%
DPS 9.50 11.00 13.00 9.50 9.00 9.00 0.00 -
  YoY % -13.64% -15.38% 36.84% 5.56% 0.00% 0.00% -
  Horiz. % 105.56% 122.22% 144.44% 105.56% 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 79.43 70.19 62.52 63.59 58.64 50.99 48.95 8.40%
  YoY % 13.16% 12.27% -1.68% 8.44% 15.00% 4.17% -
  Horiz. % 162.27% 143.39% 127.72% 129.91% 119.80% 104.17% 100.00%
EPS 5.44 6.26 5.61 4.32 4.28 5.10 1.80 20.23%
  YoY % -13.10% 11.59% 29.86% 0.93% -16.08% 183.33% -
  Horiz. % 302.22% 347.78% 311.67% 240.00% 237.78% 283.33% 100.00%
DPS 3.30 3.81 4.49 2.17 2.02 2.08 0.00 -
  YoY % -13.39% -15.14% 106.91% 7.43% -2.88% 0.00% -
  Horiz. % 158.65% 183.17% 215.87% 104.33% 97.12% 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 1.88 1.75 1.34 0.59 0.77 0.50 0.19 46.50%
  YoY % 7.43% 30.60% 127.12% -23.38% 54.00% 163.16% -
  Horiz. % 989.47% 921.05% 705.26% 310.53% 405.26% 263.16% 100.00%
P/EPS 27.42 19.58 14.90 8.63 10.54 5.04 5.16 32.08%
  YoY % 40.04% 31.41% 72.65% -18.12% 109.13% -2.33% -
  Horiz. % 531.40% 379.46% 288.76% 167.25% 204.26% 97.67% 100.00%
EY 3.65 5.11 6.71 11.58 9.49 19.83 19.38 -24.28%
  YoY % -28.57% -23.85% -42.06% 22.02% -52.14% 2.32% -
  Horiz. % 18.83% 26.37% 34.62% 59.75% 48.97% 102.32% 100.00%
DY 2.21 3.11 5.37 5.83 4.48 8.11 0.00 -
  YoY % -28.94% -42.09% -7.89% 30.13% -44.76% 0.00% -
  Horiz. % 27.25% 38.35% 66.21% 71.89% 55.24% 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 1.86 1.80 1.45 0.62 0.72 0.67 0.16 50.48%
  YoY % 3.33% 24.14% 133.87% -13.89% 7.46% 318.75% -
  Horiz. % 1,162.50% 1,125.00% 906.25% 387.50% 450.00% 418.75% 100.00%
P/EPS 27.10 20.19 16.13 9.06 9.86 6.72 4.39 35.42%
  YoY % 34.22% 25.17% 78.04% -8.11% 46.73% 53.08% -
  Horiz. % 617.31% 459.91% 367.43% 206.38% 224.60% 153.08% 100.00%
EY 3.69 4.95 6.20 11.04 10.14 14.87 22.79 -26.16%
  YoY % -25.45% -20.16% -43.84% 8.88% -31.81% -34.75% -
  Horiz. % 16.19% 21.72% 27.20% 48.44% 44.49% 65.25% 100.00%
DY 2.24 3.01 4.96 5.56 4.79 6.08 0.00 -
  YoY % -25.58% -39.31% -10.79% 16.08% -21.22% 0.00% -
  Horiz. % 36.84% 49.51% 81.58% 91.45% 78.78% 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.
 


 

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