Highlights

[DAIBOCI] YoY Quarter Result on 2010-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 03-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -17.14%    YoY -     -0.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 73,386 68,759 67,670 59,687 55,840 50,718 53,910 5.27%
  YoY % 6.73% 1.61% 13.37% 6.89% 10.10% -5.92% -
  Horiz. % 136.13% 127.54% 125.52% 110.72% 103.58% 94.08% 100.00%
PBT 9,502 7,194 5,889 6,353 5,632 1,847 1,502 35.96%
  YoY % 32.08% 22.16% -7.30% 12.80% 204.93% 22.97% -
  Horiz. % 632.62% 478.96% 392.08% 422.97% 374.97% 122.97% 100.00%
Tax -2,390 -1,909 -1,043 -1,169 -488 -24 -71 79.59%
  YoY % -25.20% -83.03% 10.78% -139.55% -1,933.33% 66.20% -
  Horiz. % 3,366.20% 2,688.73% 1,469.01% 1,646.48% 687.32% 33.80% 100.00%
NP 7,112 5,285 4,846 5,184 5,144 1,823 1,431 30.60%
  YoY % 34.57% 9.06% -6.52% 0.78% 182.17% 27.39% -
  Horiz. % 497.00% 369.32% 338.64% 362.26% 359.47% 127.39% 100.00%
NP to SH 7,112 5,103 4,646 5,017 5,034 1,716 1,345 31.96%
  YoY % 39.37% 9.84% -7.39% -0.34% 193.36% 27.58% -
  Horiz. % 528.77% 379.41% 345.43% 373.01% 374.28% 127.58% 100.00%
Tax Rate 25.15 % 26.54 % 17.71 % 18.40 % 8.66 % 1.30 % 4.73 % 32.08%
  YoY % -5.24% 49.86% -3.75% 112.47% 566.15% -72.52% -
  Horiz. % 531.71% 561.10% 374.42% 389.01% 183.09% 27.48% 100.00%
Total Cost 66,274 63,474 62,824 54,503 50,696 48,895 52,479 3.96%
  YoY % 4.41% 1.03% 15.27% 7.51% 3.68% -6.83% -
  Horiz. % 126.29% 120.95% 119.71% 103.86% 96.60% 93.17% 100.00%
Net Worth 154,263 142,496 132,635 121,669 118,447 112,375 106,384 6.38%
  YoY % 8.26% 7.43% 9.01% 2.72% 5.40% 5.63% -
  Horiz. % 145.01% 133.94% 124.68% 114.37% 111.34% 105.63% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,537 2,611 2,248 2,628 - - - -
  YoY % 73.76% 16.15% -14.48% 0.00% 0.00% 0.00% -
  Horiz. % 172.60% 99.33% 85.52% 100.00% - - -
Div Payout % 63.80 % 51.17 % 48.39 % 52.40 % - % - % - % -
  YoY % 24.68% 5.74% -7.65% 0.00% 0.00% 0.00% -
  Horiz. % 121.76% 97.65% 92.35% 100.00% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 154,263 142,496 132,635 121,669 118,447 112,375 106,384 6.38%
  YoY % 8.26% 7.43% 9.01% 2.72% 5.40% 5.63% -
  Horiz. % 145.01% 133.94% 124.68% 114.37% 111.34% 105.63% 100.00%
NOSH 113,429 74,605 74,935 75,104 75,927 75,929 75,988 6.90%
  YoY % 52.04% -0.44% -0.23% -1.08% -0.00% -0.08% -
  Horiz. % 149.27% 98.18% 98.61% 98.84% 99.92% 99.92% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.69 % 7.69 % 7.16 % 8.69 % 9.21 % 3.59 % 2.65 % 24.10%
  YoY % 26.01% 7.40% -17.61% -5.65% 156.55% 35.47% -
  Horiz. % 365.66% 290.19% 270.19% 327.92% 347.55% 135.47% 100.00%
ROE 4.61 % 3.58 % 3.50 % 4.12 % 4.25 % 1.53 % 1.26 % 24.11%
  YoY % 28.77% 2.29% -15.05% -3.06% 177.78% 21.43% -
  Horiz. % 365.87% 284.13% 277.78% 326.98% 337.30% 121.43% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.70 92.16 90.30 79.47 73.54 66.80 70.94 -1.52%
  YoY % -29.80% 2.06% 13.63% 8.06% 10.09% -5.84% -
  Horiz. % 91.20% 129.91% 127.29% 112.02% 103.67% 94.16% 100.00%
EPS 6.27 6.84 6.20 6.68 6.63 2.26 1.77 23.44%
  YoY % -8.33% 10.32% -7.19% 0.75% 193.36% 27.68% -
  Horiz. % 354.24% 386.44% 350.28% 377.40% 374.58% 127.68% 100.00%
DPS 4.00 3.50 3.00 3.50 0.00 0.00 0.00 -
  YoY % 14.29% 16.67% -14.29% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 100.00% 85.71% 100.00% - - -
NAPS 1.3600 1.9100 1.7700 1.6200 1.5600 1.4800 1.4000 -0.48%
  YoY % -28.80% 7.91% 9.26% 3.85% 5.41% 5.71% -
  Horiz. % 97.14% 136.43% 126.43% 115.71% 111.43% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.38 20.97 20.64 18.20 17.03 15.47 16.44 5.27%
  YoY % 6.72% 1.60% 13.41% 6.87% 10.08% -5.90% -
  Horiz. % 136.13% 127.55% 125.55% 110.71% 103.59% 94.10% 100.00%
EPS 2.17 1.56 1.42 1.53 1.54 0.52 0.41 31.98%
  YoY % 39.10% 9.86% -7.19% -0.65% 196.15% 26.83% -
  Horiz. % 529.27% 380.49% 346.34% 373.17% 375.61% 126.83% 100.00%
DPS 1.38 0.80 0.69 0.80 0.00 0.00 0.00 -
  YoY % 72.50% 15.94% -13.75% 0.00% 0.00% 0.00% -
  Horiz. % 172.50% 100.00% 86.25% 100.00% - - -
NAPS 0.4705 0.4346 0.4045 0.3711 0.3612 0.3427 0.3244 6.39%
  YoY % 8.26% 7.44% 9.00% 2.74% 5.40% 5.64% -
  Horiz. % 145.04% 133.97% 124.69% 114.40% 111.34% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.8100 1.8700 1.7200 2.4100 0.3900 0.4000 0.4100 -
P/RPS 4.34 2.03 1.90 3.03 0.53 0.60 0.58 39.81%
  YoY % 113.79% 6.84% -37.29% 471.70% -11.67% 3.45% -
  Horiz. % 748.28% 350.00% 327.59% 522.41% 91.38% 103.45% 100.00%
P/EPS 44.82 27.34 27.74 36.08 5.88 17.70 23.16 11.62%
  YoY % 63.94% -1.44% -23.12% 513.61% -66.78% -23.58% -
  Horiz. % 193.52% 118.05% 119.78% 155.79% 25.39% 76.42% 100.00%
EY 2.23 3.66 3.60 2.77 17.00 5.65 4.32 -10.43%
  YoY % -39.07% 1.67% 29.96% -83.71% 200.88% 30.79% -
  Horiz. % 51.62% 84.72% 83.33% 64.12% 393.52% 130.79% 100.00%
DY 1.42 1.87 1.74 1.45 0.00 0.00 0.00 -
  YoY % -24.06% 7.47% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.93% 128.97% 120.00% 100.00% - - -
P/NAPS 2.07 0.98 0.97 1.49 0.25 0.27 0.29 38.72%
  YoY % 111.22% 1.03% -34.90% 496.00% -7.41% -6.90% -
  Horiz. % 713.79% 337.93% 334.48% 513.79% 86.21% 93.10% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 23/05/07 -
Price 3.1000 1.8800 1.8400 2.1400 0.5200 0.5200 0.5200 -
P/RPS 4.79 2.04 2.04 2.69 0.71 0.78 0.73 36.79%
  YoY % 134.80% 0.00% -24.16% 278.87% -8.97% 6.85% -
  Horiz. % 656.16% 279.45% 279.45% 368.49% 97.26% 106.85% 100.00%
P/EPS 49.44 27.49 29.68 32.04 7.84 23.01 29.38 9.05%
  YoY % 79.85% -7.38% -7.37% 308.67% -65.93% -21.68% -
  Horiz. % 168.28% 93.57% 101.02% 109.05% 26.68% 78.32% 100.00%
EY 2.02 3.64 3.37 3.12 12.75 4.35 3.40 -8.30%
  YoY % -44.51% 8.01% 8.01% -75.53% 193.10% 27.94% -
  Horiz. % 59.41% 107.06% 99.12% 91.76% 375.00% 127.94% 100.00%
DY 1.29 1.86 1.63 1.64 0.00 0.00 0.00 -
  YoY % -30.65% 14.11% -0.61% 0.00% 0.00% 0.00% -
  Horiz. % 78.66% 113.41% 99.39% 100.00% - - -
P/NAPS 2.28 0.98 1.04 1.32 0.33 0.35 0.37 35.36%
  YoY % 132.65% -5.77% -21.21% 300.00% -5.71% -5.41% -
  Horiz. % 616.22% 264.86% 281.08% 356.76% 89.19% 94.59% 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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers