Highlights

[DAIBOCI] YoY 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 -     -8.68%    YoY -     -5.84%
Quarter Report


View:


Show?  YoY % Horiz. %

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 83,090 87,293 65,657 67,665 71,427 53,817 54,014 7.44%
  YoY % -4.81% 32.95% -2.97% -5.27% 32.72% -0.36% -
  Horiz. % 153.83% 161.61% 121.56% 125.27% 132.24% 99.64% 100.00%
PBT 6,674 10,082 9,253 5,493 6,297 7,190 1,832 24.03%
  YoY % -33.80% 8.96% 68.45% -12.77% -12.42% 292.47% -
  Horiz. % 364.30% 550.33% 505.08% 299.84% 343.72% 392.47% 100.00%
Tax -1,658 -2,682 -2,313 -773 -1,367 -1,173 -245 37.51%
  YoY % 38.18% -15.95% -199.22% 43.45% -16.54% -378.78% -
  Horiz. % 676.73% 1,094.69% 944.08% 315.51% 557.96% 478.78% 100.00%
NP 5,016 7,400 6,940 4,720 4,930 6,017 1,587 21.13%
  YoY % -32.22% 6.63% 47.03% -4.26% -18.07% 279.14% -
  Horiz. % 316.07% 466.29% 437.30% 297.42% 310.65% 379.14% 100.00%
NP to SH 5,016 7,400 6,903 4,543 4,825 5,913 1,500 22.28%
  YoY % -32.22% 7.20% 51.95% -5.84% -18.40% 294.20% -
  Horiz. % 334.40% 493.33% 460.20% 302.87% 321.67% 394.20% 100.00%
Tax Rate 24.84 % 26.60 % 25.00 % 14.07 % 21.71 % 16.31 % 13.37 % 10.87%
  YoY % -6.62% 6.40% 77.68% -35.19% 33.11% 21.99% -
  Horiz. % 185.79% 198.95% 186.99% 105.24% 162.38% 121.99% 100.00%
Total Cost 78,074 79,893 58,717 62,945 66,497 47,800 52,427 6.86%
  YoY % -2.28% 36.06% -6.72% -5.34% 39.12% -8.83% -
  Horiz. % 148.92% 152.39% 112.00% 120.06% 126.84% 91.17% 100.00%
Net Worth 165,686 158,895 150,362 137,643 130,425 122,966 111,363 6.84%
  YoY % 4.27% 5.68% 9.24% 5.53% 6.07% 10.42% -
  Horiz. % 148.78% 142.68% 135.02% 123.60% 117.12% 110.42% 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 2,837 4,539 3,986 2,256 2,261 3,795 - -
  YoY % -37.51% 13.87% 76.69% -0.23% -40.41% 0.00% -
  Horiz. % 74.75% 119.62% 105.05% 59.45% 59.59% 100.00% -
Div Payout % 56.56 % 61.35 % 57.76 % 49.67 % 46.87 % 64.18 % - % -
  YoY % -7.81% 6.22% 16.29% 5.97% -26.97% 0.00% -
  Horiz. % 88.13% 95.59% 90.00% 77.39% 73.03% 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 165,686 158,895 150,362 137,643 130,425 122,966 111,363 6.84%
  YoY % 4.27% 5.68% 9.24% 5.53% 6.07% 10.42% -
  Horiz. % 148.78% 142.68% 135.02% 123.60% 117.12% 110.42% 100.00%
NOSH 113,484 113,496 113,910 75,215 75,390 75,905 75,757 6.96%
  YoY % -0.01% -0.36% 51.45% -0.23% -0.68% 0.19% -
  Horiz. % 149.80% 149.82% 150.36% 99.28% 99.52% 100.19% 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 6.04 % 8.48 % 10.57 % 6.98 % 6.90 % 11.18 % 2.94 % 12.74%
  YoY % -28.77% -19.77% 51.43% 1.16% -38.28% 280.27% -
  Horiz. % 205.44% 288.44% 359.52% 237.41% 234.69% 380.27% 100.00%
ROE 3.03 % 4.66 % 4.59 % 3.30 % 3.70 % 4.81 % 1.35 % 14.42%
  YoY % -34.98% 1.53% 39.09% -10.81% -23.08% 256.30% -
  Horiz. % 224.44% 345.19% 340.00% 244.44% 274.07% 356.30% 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 73.22 76.91 57.64 89.96 94.74 70.90 71.30 0.44%
  YoY % -4.80% 33.43% -35.93% -5.05% 33.62% -0.56% -
  Horiz. % 102.69% 107.87% 80.84% 126.17% 132.88% 99.44% 100.00%
EPS 4.42 6.52 6.06 6.04 6.40 7.79 1.98 14.31%
  YoY % -32.21% 7.59% 0.33% -5.63% -17.84% 293.43% -
  Horiz. % 223.23% 329.29% 306.06% 305.05% 323.23% 393.43% 100.00%
DPS 2.50 4.00 3.50 3.00 3.00 5.00 0.00 -
  YoY % -37.50% 14.29% 16.67% 0.00% -40.00% 0.00% -
  Horiz. % 50.00% 80.00% 70.00% 60.00% 60.00% 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 - 327,899
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.34 26.62 20.02 20.64 21.78 16.41 16.47 7.44%
  YoY % -4.81% 32.97% -3.00% -5.23% 32.72% -0.36% -
  Horiz. % 153.86% 161.63% 121.55% 125.32% 132.24% 99.64% 100.00%
EPS 1.53 2.26 2.11 1.39 1.47 1.80 0.46 22.17%
  YoY % -32.30% 7.11% 51.80% -5.44% -18.33% 291.30% -
  Horiz. % 332.61% 491.30% 458.70% 302.17% 319.57% 391.30% 100.00%
DPS 0.87 1.38 1.22 0.69 0.69 1.16 0.00 -
  YoY % -36.96% 13.11% 76.81% 0.00% -40.52% 0.00% -
  Horiz. % 75.00% 118.97% 105.17% 59.48% 59.48% 100.00% -
NAPS 0.5053 0.4846 0.4586 0.4198 0.3978 0.3750 0.3396 6.84%
  YoY % 4.27% 5.67% 9.24% 5.53% 6.08% 10.42% -
  Horiz. % 148.79% 142.70% 135.04% 123.62% 117.14% 110.42% 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 5.87 4.60 4.20 1.81 2.12 1.57 0.56 47.91%
  YoY % 27.61% 9.52% 132.04% -14.62% 35.03% 180.36% -
  Horiz. % 1,048.21% 821.43% 750.00% 323.21% 378.57% 280.36% 100.00%
P/EPS 97.29 54.29 39.93 26.99 31.41 14.25 20.20 29.94%
  YoY % 79.20% 35.96% 47.94% -14.07% 120.42% -29.46% -
  Horiz. % 481.63% 268.76% 197.67% 133.61% 155.50% 70.54% 100.00%
EY 1.03 1.84 2.50 3.71 3.18 7.02 4.95 -23.01%
  YoY % -44.02% -26.40% -32.61% 16.67% -54.70% 41.82% -
  Horiz. % 20.81% 37.17% 50.51% 74.95% 64.24% 141.82% 100.00%
DY 0.58 1.13 1.45 1.84 1.49 4.50 0.00 -
  YoY % -48.67% -22.07% -21.20% 23.49% -66.89% 0.00% -
  Horiz. % 12.89% 25.11% 32.22% 40.89% 33.11% 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 5.80 4.75 4.55 1.90 1.98 2.09 0.48 51.45%
  YoY % 22.11% 4.40% 139.47% -4.04% -5.26% 335.42% -
  Horiz. % 1,208.33% 989.58% 947.92% 395.83% 412.50% 435.42% 100.00%
P/EPS 96.15 55.98 43.23 28.31 29.37 19.00 17.17 33.24%
  YoY % 71.76% 29.49% 52.70% -3.61% 54.58% 10.66% -
  Horiz. % 559.99% 326.03% 251.78% 164.88% 171.05% 110.66% 100.00%
EY 1.04 1.79 2.31 3.53 3.40 5.26 5.82 -24.94%
  YoY % -41.90% -22.51% -34.56% 3.82% -35.36% -9.62% -
  Horiz. % 17.87% 30.76% 39.69% 60.65% 58.42% 90.38% 100.00%
DY 0.59 1.10 1.34 1.75 1.60 3.38 0.00 -
  YoY % -46.36% -17.91% -23.43% 9.37% -52.66% 0.00% -
  Horiz. % 17.46% 32.54% 39.64% 51.78% 47.34% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS