Highlights

[DAIBOCI] YoY Quarter Result on 2012-06-30 [#2]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     25.16%    YoY -     28.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 89,673 86,975 69,460 70,576 73,191 61,173 57,551 7.67%
  YoY % 3.10% 25.22% -1.58% -3.57% 19.65% 6.29% -
  Horiz. % 155.81% 151.13% 120.69% 122.63% 127.18% 106.29% 100.00%
PBT 9,543 8,352 8,071 8,793 6,623 5,709 7,441 4.23%
  YoY % 14.26% 3.48% -8.21% 32.76% 16.01% -23.28% -
  Horiz. % 128.25% 112.24% 108.47% 118.17% 89.01% 76.72% 100.00%
Tax -2,354 -2,136 -2,056 -2,254 -1,463 -1,459 -1,533 7.41%
  YoY % -10.21% -3.89% 8.78% -54.07% -0.27% 4.83% -
  Horiz. % 153.56% 139.33% 134.12% 147.03% 95.43% 95.17% 100.00%
NP 7,189 6,216 6,015 6,539 5,160 4,250 5,908 3.32%
  YoY % 15.65% 3.34% -8.01% 26.72% 21.41% -28.06% -
  Horiz. % 121.68% 105.21% 101.81% 110.68% 87.34% 71.94% 100.00%
NP to SH 7,189 6,216 6,015 6,387 4,975 4,189 5,760 3.76%
  YoY % 15.65% 3.34% -5.82% 28.38% 18.76% -27.27% -
  Horiz. % 124.81% 107.92% 104.43% 110.89% 86.37% 72.73% 100.00%
Tax Rate 24.67 % 25.57 % 25.47 % 25.63 % 22.09 % 25.56 % 20.60 % 3.05%
  YoY % -3.52% 0.39% -0.62% 16.03% -13.58% 24.08% -
  Horiz. % 119.76% 124.13% 123.64% 124.42% 107.23% 124.08% 100.00%
Total Cost 82,484 80,759 63,445 64,037 68,031 56,923 51,643 8.11%
  YoY % 2.14% 27.29% -0.92% -5.87% 19.51% 10.22% -
  Horiz. % 159.72% 156.38% 122.85% 124.00% 131.73% 110.22% 100.00%
Net Worth 174,898 166,215 154,638 147,798 135,613 125,145 119,905 6.49%
  YoY % 5.22% 7.49% 4.63% 8.98% 8.36% 4.37% -
  Horiz. % 145.86% 138.62% 128.97% 123.26% 113.10% 104.37% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,542 3,984 3,411 4,524 2,622 1,873 3,035 6.95%
  YoY % 14.01% 16.81% -24.61% 72.53% 39.98% -38.28% -
  Horiz. % 149.65% 131.26% 112.37% 149.05% 86.39% 61.72% 100.00%
Div Payout % 63.19 % 64.10 % 56.71 % 70.84 % 52.71 % 44.72 % 52.70 % 3.07%
  YoY % -1.42% 13.03% -19.95% 34.40% 17.87% -15.14% -
  Horiz. % 119.91% 121.63% 107.61% 134.42% 100.02% 84.86% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 174,898 166,215 154,638 147,798 135,613 125,145 119,905 6.49%
  YoY % 5.22% 7.49% 4.63% 8.98% 8.36% 4.37% -
  Horiz. % 145.86% 138.62% 128.97% 123.26% 113.10% 104.37% 100.00%
NOSH 113,570 113,846 113,705 75,407 74,924 74,937 75,889 6.95%
  YoY % -0.24% 0.12% 50.79% 0.64% -0.02% -1.25% -
  Horiz. % 149.65% 150.02% 149.83% 99.36% 98.73% 98.75% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.02 % 7.15 % 8.66 % 9.27 % 7.05 % 6.95 % 10.27 % -4.04%
  YoY % 12.17% -17.44% -6.58% 31.49% 1.44% -32.33% -
  Horiz. % 78.09% 69.62% 84.32% 90.26% 68.65% 67.67% 100.00%
ROE 4.11 % 3.74 % 3.89 % 4.32 % 3.67 % 3.35 % 4.80 % -2.55%
  YoY % 9.89% -3.86% -9.95% 17.71% 9.55% -30.21% -
  Horiz. % 85.62% 77.92% 81.04% 90.00% 76.46% 69.79% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.96 76.40 61.09 93.59 97.69 81.63 75.84 0.67%
  YoY % 3.35% 25.06% -34.73% -4.20% 19.67% 7.63% -
  Horiz. % 104.11% 100.74% 80.55% 123.40% 128.81% 107.63% 100.00%
EPS 6.33 5.46 5.29 8.47 6.64 5.59 7.59 -2.98%
  YoY % 15.93% 3.21% -37.54% 27.56% 18.78% -26.35% -
  Horiz. % 83.40% 71.94% 69.70% 111.59% 87.48% 73.65% 100.00%
DPS 4.00 3.50 3.00 6.00 3.50 2.50 4.00 -
  YoY % 14.29% 16.67% -50.00% 71.43% 40.00% -37.50% -
  Horiz. % 100.00% 87.50% 75.00% 150.00% 87.50% 62.50% 100.00%
NAPS 1.5400 1.4600 1.3600 1.9600 1.8100 1.6700 1.5800 -0.43%
  YoY % 5.48% 7.35% -30.61% 8.29% 8.38% 5.70% -
  Horiz. % 97.47% 92.41% 86.08% 124.05% 114.56% 105.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.35 26.52 21.18 21.52 22.32 18.66 17.55 7.67%
  YoY % 3.13% 25.21% -1.58% -3.58% 19.61% 6.32% -
  Horiz. % 155.84% 151.11% 120.68% 122.62% 127.18% 106.32% 100.00%
EPS 2.19 1.90 1.83 1.95 1.52 1.28 1.76 3.71%
  YoY % 15.26% 3.83% -6.15% 28.29% 18.75% -27.27% -
  Horiz. % 124.43% 107.95% 103.98% 110.80% 86.36% 72.73% 100.00%
DPS 1.39 1.22 1.04 1.38 0.80 0.57 0.93 6.92%
  YoY % 13.93% 17.31% -24.64% 72.50% 40.35% -38.71% -
  Horiz. % 149.46% 131.18% 111.83% 148.39% 86.02% 61.29% 100.00%
NAPS 0.5334 0.5069 0.4716 0.4507 0.4136 0.3817 0.3657 6.49%
  YoY % 5.23% 7.49% 4.64% 8.97% 8.36% 4.38% -
  Horiz. % 145.86% 138.61% 128.96% 123.24% 113.10% 104.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.3000 4.4000 3.5700 2.0500 1.7400 2.1100 0.4800 -
P/RPS 5.45 5.76 5.84 2.19 1.78 2.58 0.63 43.25%
  YoY % -5.38% -1.37% 166.67% 23.03% -31.01% 309.52% -
  Horiz. % 865.08% 914.29% 926.98% 347.62% 282.54% 409.52% 100.00%
P/EPS 67.93 80.59 67.49 24.20 26.20 37.75 6.32 48.53%
  YoY % -15.71% 19.41% 178.88% -7.63% -30.60% 497.31% -
  Horiz. % 1,074.84% 1,275.16% 1,067.88% 382.91% 414.56% 597.31% 100.00%
EY 1.47 1.24 1.48 4.13 3.82 2.65 15.81 -32.68%
  YoY % 18.55% -16.22% -64.16% 8.12% 44.15% -83.24% -
  Horiz. % 9.30% 7.84% 9.36% 26.12% 24.16% 16.76% 100.00%
DY 0.93 0.80 0.84 2.93 2.01 1.18 8.33 -30.60%
  YoY % 16.25% -4.76% -71.33% 45.77% 70.34% -85.83% -
  Horiz. % 11.16% 9.60% 10.08% 35.17% 24.13% 14.17% 100.00%
P/NAPS 2.79 3.01 2.63 1.05 0.96 1.26 0.30 44.99%
  YoY % -7.31% 14.45% 150.48% 9.37% -23.81% 320.00% -
  Horiz. % 930.00% 1,003.33% 876.67% 350.00% 320.00% 420.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 28/07/10 28/07/09 -
Price 4.2400 4.4000 3.4500 2.1100 1.9300 2.2200 0.9300 -
P/RPS 5.37 5.76 5.65 2.25 1.98 2.72 1.23 27.83%
  YoY % -6.77% 1.95% 151.11% 13.64% -27.21% 121.14% -
  Horiz. % 436.59% 468.29% 459.35% 182.93% 160.98% 221.14% 100.00%
P/EPS 66.98 80.59 65.22 24.91 29.07 39.71 12.25 32.71%
  YoY % -16.89% 23.57% 161.82% -14.31% -26.79% 224.16% -
  Horiz. % 546.78% 657.88% 532.41% 203.35% 237.31% 324.16% 100.00%
EY 1.49 1.24 1.53 4.01 3.44 2.52 8.16 -24.67%
  YoY % 20.16% -18.95% -61.85% 16.57% 36.51% -69.12% -
  Horiz. % 18.26% 15.20% 18.75% 49.14% 42.16% 30.88% 100.00%
DY 0.94 0.80 0.87 2.84 1.81 1.13 4.30 -22.38%
  YoY % 17.50% -8.05% -69.37% 56.91% 60.18% -73.72% -
  Horiz. % 21.86% 18.60% 20.23% 66.05% 42.09% 26.28% 100.00%
P/NAPS 2.75 3.01 2.54 1.08 1.07 1.33 0.59 29.23%
  YoY % -8.64% 18.50% 135.19% 0.93% -19.55% 125.42% -
  Horiz. % 466.10% 510.17% 430.51% 183.05% 181.36% 225.42% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers