Highlights

[DAIBOCI] YoY Quarter Result on 2011-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     11.82%    YoY -     -7.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 90,393 73,386 68,759 67,670 59,687 55,840 50,718 10.11%
  YoY % 23.17% 6.73% 1.61% 13.37% 6.89% 10.10% -
  Horiz. % 178.23% 144.69% 135.57% 133.42% 117.68% 110.10% 100.00%
PBT 8,890 9,502 7,194 5,889 6,353 5,632 1,847 29.92%
  YoY % -6.44% 32.08% 22.16% -7.30% 12.80% 204.93% -
  Horiz. % 481.32% 514.46% 389.50% 318.84% 343.96% 304.93% 100.00%
Tax -2,286 -2,390 -1,909 -1,043 -1,169 -488 -24 113.63%
  YoY % 4.35% -25.20% -83.03% 10.78% -139.55% -1,933.33% -
  Horiz. % 9,525.00% 9,958.33% 7,954.17% 4,345.83% 4,870.83% 2,033.33% 100.00%
NP 6,604 7,112 5,285 4,846 5,184 5,144 1,823 23.92%
  YoY % -7.14% 34.57% 9.06% -6.52% 0.78% 182.17% -
  Horiz. % 362.26% 390.13% 289.91% 265.83% 284.37% 282.17% 100.00%
NP to SH 6,604 7,112 5,103 4,646 5,017 5,034 1,716 25.17%
  YoY % -7.14% 39.37% 9.84% -7.39% -0.34% 193.36% -
  Horiz. % 384.85% 414.45% 297.38% 270.75% 292.37% 293.36% 100.00%
Tax Rate 25.71 % 25.15 % 26.54 % 17.71 % 18.40 % 8.66 % 1.30 % 64.41%
  YoY % 2.23% -5.24% 49.86% -3.75% 112.47% 566.15% -
  Horiz. % 1,977.69% 1,934.62% 2,041.54% 1,362.31% 1,415.38% 666.15% 100.00%
Total Cost 83,789 66,274 63,474 62,824 54,503 50,696 48,895 9.39%
  YoY % 26.43% 4.41% 1.03% 15.27% 7.51% 3.68% -
  Horiz. % 171.37% 135.54% 129.82% 128.49% 111.47% 103.68% 100.00%
Net Worth 163,961 154,263 142,496 132,635 121,669 118,447 112,375 6.50%
  YoY % 6.29% 8.26% 7.43% 9.01% 2.72% 5.40% -
  Horiz. % 145.91% 137.28% 126.80% 118.03% 108.27% 105.40% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,985 4,537 2,611 2,248 2,628 - - -
  YoY % -12.17% 73.76% 16.15% -14.48% 0.00% 0.00% -
  Horiz. % 151.60% 172.60% 99.33% 85.52% 100.00% - -
Div Payout % 60.34 % 63.80 % 51.17 % 48.39 % 52.40 % - % - % -
  YoY % -5.42% 24.68% 5.74% -7.65% 0.00% 0.00% -
  Horiz. % 115.15% 121.76% 97.65% 92.35% 100.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 163,961 154,263 142,496 132,635 121,669 118,447 112,375 6.50%
  YoY % 6.29% 8.26% 7.43% 9.01% 2.72% 5.40% -
  Horiz. % 145.91% 137.28% 126.80% 118.03% 108.27% 105.40% 100.00%
NOSH 113,862 113,429 74,605 74,935 75,104 75,927 75,929 6.98%
  YoY % 0.38% 52.04% -0.44% -0.23% -1.08% -0.00% -
  Horiz. % 149.96% 149.39% 98.26% 98.69% 98.91% 100.00% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.31 % 9.69 % 7.69 % 7.16 % 8.69 % 9.21 % 3.59 % 12.58%
  YoY % -24.56% 26.01% 7.40% -17.61% -5.65% 156.55% -
  Horiz. % 203.62% 269.92% 214.21% 199.44% 242.06% 256.55% 100.00%
ROE 4.03 % 4.61 % 3.58 % 3.50 % 4.12 % 4.25 % 1.53 % 17.51%
  YoY % -12.58% 28.77% 2.29% -15.05% -3.06% 177.78% -
  Horiz. % 263.40% 301.31% 233.99% 228.76% 269.28% 277.78% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.39 64.70 92.16 90.30 79.47 73.54 66.80 2.92%
  YoY % 22.70% -29.80% 2.06% 13.63% 8.06% 10.09% -
  Horiz. % 118.85% 96.86% 137.96% 135.18% 118.97% 110.09% 100.00%
EPS 5.80 6.27 6.84 6.20 6.68 6.63 2.26 17.00%
  YoY % -7.50% -8.33% 10.32% -7.19% 0.75% 193.36% -
  Horiz. % 256.64% 277.43% 302.65% 274.34% 295.58% 293.36% 100.00%
DPS 3.50 4.00 3.50 3.00 3.50 0.00 0.00 -
  YoY % -12.50% 14.29% 16.67% -14.29% 0.00% 0.00% -
  Horiz. % 100.00% 114.29% 100.00% 85.71% 100.00% - -
NAPS 1.4400 1.3600 1.9100 1.7700 1.6200 1.5600 1.4800 -0.46%
  YoY % 5.88% -28.80% 7.91% 9.26% 3.85% 5.41% -
  Horiz. % 97.30% 91.89% 129.05% 119.59% 109.46% 105.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.57 22.38 20.97 20.64 18.20 17.03 15.47 10.10%
  YoY % 23.19% 6.72% 1.60% 13.41% 6.87% 10.08% -
  Horiz. % 178.22% 144.67% 135.55% 133.42% 117.65% 110.08% 100.00%
EPS 2.01 2.17 1.56 1.42 1.53 1.54 0.52 25.26%
  YoY % -7.37% 39.10% 9.86% -7.19% -0.65% 196.15% -
  Horiz. % 386.54% 417.31% 300.00% 273.08% 294.23% 296.15% 100.00%
DPS 1.22 1.38 0.80 0.69 0.80 0.00 0.00 -
  YoY % -11.59% 72.50% 15.94% -13.75% 0.00% 0.00% -
  Horiz. % 152.50% 172.50% 100.00% 86.25% 100.00% - -
NAPS 0.5000 0.4705 0.4346 0.4045 0.3711 0.3612 0.3427 6.50%
  YoY % 6.27% 8.26% 7.44% 9.00% 2.74% 5.40% -
  Horiz. % 145.90% 137.29% 126.82% 118.03% 108.29% 105.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.6300 2.8100 1.8700 1.7200 2.4100 0.3900 0.4000 -
P/RPS 5.83 4.34 2.03 1.90 3.03 0.53 0.60 46.05%
  YoY % 34.33% 113.79% 6.84% -37.29% 471.70% -11.67% -
  Horiz. % 971.67% 723.33% 338.33% 316.67% 505.00% 88.33% 100.00%
P/EPS 79.83 44.82 27.34 27.74 36.08 5.88 17.70 28.52%
  YoY % 78.11% 63.94% -1.44% -23.12% 513.61% -66.78% -
  Horiz. % 451.02% 253.22% 154.46% 156.72% 203.84% 33.22% 100.00%
EY 1.25 2.23 3.66 3.60 2.77 17.00 5.65 -22.22%
  YoY % -43.95% -39.07% 1.67% 29.96% -83.71% 200.88% -
  Horiz. % 22.12% 39.47% 64.78% 63.72% 49.03% 300.88% 100.00%
DY 0.76 1.42 1.87 1.74 1.45 0.00 0.00 -
  YoY % -46.48% -24.06% 7.47% 20.00% 0.00% 0.00% -
  Horiz. % 52.41% 97.93% 128.97% 120.00% 100.00% - -
P/NAPS 3.22 2.07 0.98 0.97 1.49 0.25 0.27 51.12%
  YoY % 55.56% 111.22% 1.03% -34.90% 496.00% -7.41% -
  Horiz. % 1,192.59% 766.67% 362.96% 359.26% 551.85% 92.59% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 -
Price 4.5000 3.1000 1.8800 1.8400 2.1400 0.5200 0.5200 -
P/RPS 5.67 4.79 2.04 2.04 2.69 0.71 0.78 39.16%
  YoY % 18.37% 134.80% 0.00% -24.16% 278.87% -8.97% -
  Horiz. % 726.92% 614.10% 261.54% 261.54% 344.87% 91.03% 100.00%
P/EPS 77.59 49.44 27.49 29.68 32.04 7.84 23.01 22.45%
  YoY % 56.94% 79.85% -7.38% -7.37% 308.67% -65.93% -
  Horiz. % 337.20% 214.86% 119.47% 128.99% 139.24% 34.07% 100.00%
EY 1.29 2.02 3.64 3.37 3.12 12.75 4.35 -18.33%
  YoY % -36.14% -44.51% 8.01% 8.01% -75.53% 193.10% -
  Horiz. % 29.66% 46.44% 83.68% 77.47% 71.72% 293.10% 100.00%
DY 0.78 1.29 1.86 1.63 1.64 0.00 0.00 -
  YoY % -39.53% -30.65% 14.11% -0.61% 0.00% 0.00% -
  Horiz. % 47.56% 78.66% 113.41% 99.39% 100.00% - -
P/NAPS 3.12 2.28 0.98 1.04 1.32 0.33 0.35 43.97%
  YoY % 36.84% 132.65% -5.77% -21.21% 300.00% -5.71% -
  Horiz. % 891.43% 651.43% 280.00% 297.14% 377.14% 94.29% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers