Highlights

[DAIBOCI] YoY Quarter Result on 2011-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 18-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     30.11%    YoY -     42.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 84,047 80,161 73,760 75,703 75,462 54,580 56,670 6.79%
  YoY % 4.85% 8.68% -2.57% 0.32% 38.26% -3.69% -
  Horiz. % 148.31% 141.45% 130.16% 133.59% 133.16% 96.31% 100.00%
PBT 7,132 8,719 8,681 7,272 5,467 6,878 2,144 22.17%
  YoY % -18.20% 0.44% 19.38% 33.02% -20.51% 220.80% -
  Horiz. % 332.65% 406.67% 404.90% 339.18% 254.99% 320.80% 100.00%
Tax -1,232 -1,784 -2,425 -1,242 -1,123 -763 26 -
  YoY % 30.94% 26.43% -95.25% -10.60% -47.18% -3,034.62% -
  Horiz. % -4,738.46% -6,861.54% -9,326.92% -4,776.92% -4,319.23% -2,934.62% 100.00%
NP 5,900 6,935 6,256 6,030 4,344 6,115 2,170 18.13%
  YoY % -14.92% 10.85% 3.75% 38.81% -28.96% 181.80% -
  Horiz. % 271.89% 319.59% 288.29% 277.88% 200.18% 281.80% 100.00%
NP to SH 5,900 6,935 6,248 5,911 4,155 6,055 2,270 17.25%
  YoY % -14.92% 11.00% 5.70% 42.26% -31.38% 166.74% -
  Horiz. % 259.91% 305.51% 275.24% 260.40% 183.04% 266.74% 100.00%
Tax Rate 17.27 % 20.46 % 27.93 % 17.08 % 20.54 % 11.09 % -1.21 % -
  YoY % -15.59% -26.75% 63.52% -16.85% 85.21% 1,016.53% -
  Horiz. % -1,427.27% -1,690.91% -2,308.26% -1,411.57% -1,697.52% -916.53% 100.00%
Total Cost 78,147 73,226 67,504 69,673 71,118 48,465 54,500 6.19%
  YoY % 6.72% 8.48% -3.11% -2.03% 46.74% -11.07% -
  Horiz. % 143.39% 134.36% 123.86% 127.84% 130.49% 88.93% 100.00%
Net Worth 113,378 113,707 151,088 73,143 132,204 124,263 113,879 -0.07%
  YoY % -0.29% -24.74% 106.56% -44.67% 6.39% 9.12% -
  Horiz. % 99.56% 99.85% 132.67% 64.23% 116.09% 109.12% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,968 4,548 3,976 2,925 2,644 4,895 - -
  YoY % -12.75% 14.39% 35.90% 10.65% -45.99% 0.00% -
  Horiz. % 81.06% 92.91% 81.22% 59.77% 54.01% 100.00% -
Div Payout % 67.26 % 65.58 % 63.64 % 49.50 % 63.64 % 80.85 % - % -
  YoY % 2.56% 3.05% 28.57% -22.22% -21.29% 0.00% -
  Horiz. % 83.19% 81.11% 78.71% 61.22% 78.71% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 113,378 113,707 151,088 73,143 132,204 124,263 113,879 -0.07%
  YoY % -0.29% -24.74% 106.56% -44.67% 6.39% 9.12% -
  Horiz. % 99.56% 99.85% 132.67% 64.23% 116.09% 109.12% 100.00%
NOSH 113,378 113,707 113,600 73,143 75,545 75,310 75,919 6.91%
  YoY % -0.29% 0.09% 55.31% -3.18% 0.31% -0.80% -
  Horiz. % 149.34% 149.77% 149.63% 96.34% 99.51% 99.20% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.02 % 8.65 % 8.48 % 7.97 % 5.76 % 11.20 % 3.83 % 10.62%
  YoY % -18.84% 2.00% 6.40% 38.37% -48.57% 192.43% -
  Horiz. % 183.29% 225.85% 221.41% 208.09% 150.39% 292.43% 100.00%
ROE 5.20 % 6.10 % 4.14 % 8.08 % 3.14 % 4.87 % 1.99 % 17.35%
  YoY % -14.75% 47.34% -48.76% 157.32% -35.52% 144.72% -
  Horiz. % 261.31% 306.53% 208.04% 406.03% 157.79% 244.72% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 74.13 70.50 64.93 103.50 99.89 72.47 74.64 -0.11%
  YoY % 5.15% 8.58% -37.27% 3.61% 37.84% -2.91% -
  Horiz. % 99.32% 94.45% 86.99% 138.67% 133.83% 97.09% 100.00%
EPS 2.17 6.10 5.50 5.24 5.50 8.04 2.99 -5.20%
  YoY % -64.43% 10.91% 4.96% -4.73% -31.59% 168.90% -
  Horiz. % 72.58% 204.01% 183.95% 175.25% 183.95% 268.90% 100.00%
DPS 3.50 4.00 3.50 4.00 3.50 6.50 0.00 -
  YoY % -12.50% 14.29% -12.50% 14.29% -46.15% 0.00% -
  Horiz. % 53.85% 61.54% 53.85% 61.54% 53.85% 100.00% -
NAPS 1.0000 1.0000 1.3300 1.0000 1.7500 1.6500 1.5000 -6.53%
  YoY % 0.00% -24.81% 33.00% -42.86% 6.06% 10.00% -
  Horiz. % 66.67% 66.67% 88.67% 66.67% 116.67% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.63 24.45 22.49 23.09 23.01 16.65 17.28 6.79%
  YoY % 4.83% 8.71% -2.60% 0.35% 38.20% -3.65% -
  Horiz. % 148.32% 141.49% 130.15% 133.62% 133.16% 96.35% 100.00%
EPS 1.80 2.11 1.91 1.80 1.27 1.85 0.69 17.32%
  YoY % -14.69% 10.47% 6.11% 41.73% -31.35% 168.12% -
  Horiz. % 260.87% 305.80% 276.81% 260.87% 184.06% 268.12% 100.00%
DPS 1.21 1.39 1.21 0.89 0.81 1.49 0.00 -
  YoY % -12.95% 14.88% 35.96% 9.88% -45.64% 0.00% -
  Horiz. % 81.21% 93.29% 81.21% 59.73% 54.36% 100.00% -
NAPS 0.3458 0.3468 0.4608 0.2231 0.4032 0.3790 0.3473 -0.07%
  YoY % -0.29% -24.74% 106.54% -44.67% 6.39% 9.13% -
  Horiz. % 99.57% 99.86% 132.68% 64.24% 116.10% 109.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.2600 4.1500 2.5500 1.7700 1.7500 1.5300 0.3300 -
P/RPS 5.75 5.89 3.93 1.71 1.75 2.11 0.44 53.44%
  YoY % -2.38% 49.87% 129.82% -2.29% -17.06% 379.55% -
  Horiz. % 1,306.82% 1,338.64% 893.18% 388.64% 397.73% 479.55% 100.00%
P/EPS 81.86 68.04 46.36 21.90 31.82 19.03 11.04 39.62%
  YoY % 20.31% 46.76% 111.69% -31.18% 67.21% 72.37% -
  Horiz. % 741.49% 616.30% 419.93% 198.37% 288.22% 172.37% 100.00%
EY 1.22 1.47 2.16 4.57 3.14 5.25 9.06 -28.40%
  YoY % -17.01% -31.94% -52.74% 45.54% -40.19% -42.05% -
  Horiz. % 13.47% 16.23% 23.84% 50.44% 34.66% 57.95% 100.00%
DY 0.82 0.96 1.37 2.26 2.00 4.25 0.00 -
  YoY % -14.58% -29.93% -39.38% 13.00% -52.94% 0.00% -
  Horiz. % 19.29% 22.59% 32.24% 53.18% 47.06% 100.00% -
P/NAPS 4.26 4.15 1.92 1.77 1.00 0.93 0.22 63.83%
  YoY % 2.65% 116.15% 8.47% 77.00% 7.53% 322.73% -
  Horiz. % 1,936.36% 1,886.36% 872.73% 804.55% 454.55% 422.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 -
Price 4.6300 4.3000 2.5200 1.9700 1.7000 1.9900 0.3500 -
P/RPS 6.25 6.10 3.88 1.90 1.70 2.75 0.47 53.89%
  YoY % 2.46% 57.22% 104.21% 11.76% -38.18% 485.11% -
  Horiz. % 1,329.79% 1,297.87% 825.53% 404.26% 361.70% 585.11% 100.00%
P/EPS 88.97 70.50 45.82 24.38 30.91 24.75 11.71 40.19%
  YoY % 26.20% 53.86% 87.94% -21.13% 24.89% 111.36% -
  Horiz. % 759.78% 602.05% 391.29% 208.20% 263.96% 211.36% 100.00%
EY 1.12 1.42 2.18 4.10 3.24 4.04 8.54 -28.71%
  YoY % -21.13% -34.86% -46.83% 26.54% -19.80% -52.69% -
  Horiz. % 13.11% 16.63% 25.53% 48.01% 37.94% 47.31% 100.00%
DY 0.76 0.93 1.39 2.03 2.06 3.27 0.00 -
  YoY % -18.28% -33.09% -31.53% -1.46% -37.00% 0.00% -
  Horiz. % 23.24% 28.44% 42.51% 62.08% 63.00% 100.00% -
P/NAPS 4.63 4.30 1.89 1.97 0.97 1.21 0.23 64.90%
  YoY % 7.67% 127.51% -4.06% 103.09% -19.83% 426.09% -
  Horiz. % 2,013.04% 1,869.57% 821.74% 856.52% 421.74% 526.09% 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.
 


 

221  253  501  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.36+0.06 
 XDL 0.105+0.005 
 HSI-C7K 0.2650.00 
 HIAPTEK 0.23+0.025 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers