Highlights

[DAIBOCI] YoY Quarter Result on 2012-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -13.67%    YoY -     9.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 86,157 90,393 73,386 68,759 67,670 59,687 55,840 7.49%
  YoY % -4.69% 23.17% 6.73% 1.61% 13.37% 6.89% -
  Horiz. % 154.29% 161.88% 131.42% 123.14% 121.19% 106.89% 100.00%
PBT 8,149 8,890 9,502 7,194 5,889 6,353 5,632 6.35%
  YoY % -8.34% -6.44% 32.08% 22.16% -7.30% 12.80% -
  Horiz. % 144.69% 157.85% 168.71% 127.73% 104.56% 112.80% 100.00%
Tax -1,962 -2,286 -2,390 -1,909 -1,043 -1,169 -488 26.09%
  YoY % 14.17% 4.35% -25.20% -83.03% 10.78% -139.55% -
  Horiz. % 402.05% 468.44% 489.75% 391.19% 213.73% 239.55% 100.00%
NP 6,187 6,604 7,112 5,285 4,846 5,184 5,144 3.12%
  YoY % -6.31% -7.14% 34.57% 9.06% -6.52% 0.78% -
  Horiz. % 120.28% 128.38% 138.26% 102.74% 94.21% 100.78% 100.00%
NP to SH 6,187 6,604 7,112 5,103 4,646 5,017 5,034 3.50%
  YoY % -6.31% -7.14% 39.37% 9.84% -7.39% -0.34% -
  Horiz. % 122.90% 131.19% 141.28% 101.37% 92.29% 99.66% 100.00%
Tax Rate 24.08 % 25.71 % 25.15 % 26.54 % 17.71 % 18.40 % 8.66 % 18.57%
  YoY % -6.34% 2.23% -5.24% 49.86% -3.75% 112.47% -
  Horiz. % 278.06% 296.88% 290.42% 306.47% 204.50% 212.47% 100.00%
Total Cost 79,970 83,789 66,274 63,474 62,824 54,503 50,696 7.89%
  YoY % -4.56% 26.43% 4.41% 1.03% 15.27% 7.51% -
  Horiz. % 157.74% 165.28% 130.73% 125.21% 123.92% 107.51% 100.00%
Net Worth 171,419 163,961 154,263 142,496 132,635 121,669 118,447 6.35%
  YoY % 4.55% 6.29% 8.26% 7.43% 9.01% 2.72% -
  Horiz. % 144.72% 138.43% 130.24% 120.30% 111.98% 102.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,973 3,985 4,537 2,611 2,248 2,628 - -
  YoY % -0.30% -12.17% 73.76% 16.15% -14.48% 0.00% -
  Horiz. % 151.15% 151.60% 172.60% 99.33% 85.52% 100.00% -
Div Payout % 64.22 % 60.34 % 63.80 % 51.17 % 48.39 % 52.40 % - % -
  YoY % 6.43% -5.42% 24.68% 5.74% -7.65% 0.00% -
  Horiz. % 122.56% 115.15% 121.76% 97.65% 92.35% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 171,419 163,961 154,263 142,496 132,635 121,669 118,447 6.35%
  YoY % 4.55% 6.29% 8.26% 7.43% 9.01% 2.72% -
  Horiz. % 144.72% 138.43% 130.24% 120.30% 111.98% 102.72% 100.00%
NOSH 113,522 113,862 113,429 74,605 74,935 75,104 75,927 6.93%
  YoY % -0.30% 0.38% 52.04% -0.44% -0.23% -1.08% -
  Horiz. % 149.51% 149.96% 149.39% 98.26% 98.69% 98.92% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.18 % 7.31 % 9.69 % 7.69 % 7.16 % 8.69 % 9.21 % -4.06%
  YoY % -1.78% -24.56% 26.01% 7.40% -17.61% -5.65% -
  Horiz. % 77.96% 79.37% 105.21% 83.50% 77.74% 94.35% 100.00%
ROE 3.61 % 4.03 % 4.61 % 3.58 % 3.50 % 4.12 % 4.25 % -2.68%
  YoY % -10.42% -12.58% 28.77% 2.29% -15.05% -3.06% -
  Horiz. % 84.94% 94.82% 108.47% 84.24% 82.35% 96.94% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 75.89 79.39 64.70 92.16 90.30 79.47 73.54 0.53%
  YoY % -4.41% 22.70% -29.80% 2.06% 13.63% 8.06% -
  Horiz. % 103.20% 107.95% 87.98% 125.32% 122.79% 108.06% 100.00%
EPS 5.45 5.80 6.27 6.84 6.20 6.68 6.63 -3.21%
  YoY % -6.03% -7.50% -8.33% 10.32% -7.19% 0.75% -
  Horiz. % 82.20% 87.48% 94.57% 103.17% 93.51% 100.75% 100.00%
DPS 3.50 3.50 4.00 3.50 3.00 3.50 0.00 -
  YoY % 0.00% -12.50% 14.29% 16.67% -14.29% 0.00% -
  Horiz. % 100.00% 100.00% 114.29% 100.00% 85.71% 100.00% -
NAPS 1.5100 1.4400 1.3600 1.9100 1.7700 1.6200 1.5600 -0.54%
  YoY % 4.86% 5.88% -28.80% 7.91% 9.26% 3.85% -
  Horiz. % 96.79% 92.31% 87.18% 122.44% 113.46% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.27 27.57 22.38 20.97 20.64 18.20 17.03 7.49%
  YoY % -4.72% 23.19% 6.72% 1.60% 13.41% 6.87% -
  Horiz. % 154.26% 161.89% 131.42% 123.14% 121.20% 106.87% 100.00%
EPS 1.89 2.01 2.17 1.56 1.42 1.53 1.54 3.47%
  YoY % -5.97% -7.37% 39.10% 9.86% -7.19% -0.65% -
  Horiz. % 122.73% 130.52% 140.91% 101.30% 92.21% 99.35% 100.00%
DPS 1.21 1.22 1.38 0.80 0.69 0.80 0.00 -
  YoY % -0.82% -11.59% 72.50% 15.94% -13.75% 0.00% -
  Horiz. % 151.25% 152.50% 172.50% 100.00% 86.25% 100.00% -
NAPS 0.5227 0.5000 0.4704 0.4345 0.4045 0.3710 0.3612 6.35%
  YoY % 4.54% 6.29% 8.26% 7.42% 9.03% 2.71% -
  Horiz. % 144.71% 138.43% 130.23% 120.29% 111.99% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.4500 4.6300 2.8100 1.8700 1.7200 2.4100 0.3900 -
P/RPS 5.86 5.83 4.34 2.03 1.90 3.03 0.53 49.23%
  YoY % 0.51% 34.33% 113.79% 6.84% -37.29% 471.70% -
  Horiz. % 1,105.66% 1,100.00% 818.87% 383.02% 358.49% 571.70% 100.00%
P/EPS 81.65 79.83 44.82 27.34 27.74 36.08 5.88 55.00%
  YoY % 2.28% 78.11% 63.94% -1.44% -23.12% 513.61% -
  Horiz. % 1,388.61% 1,357.65% 762.24% 464.97% 471.77% 613.61% 100.00%
EY 1.22 1.25 2.23 3.66 3.60 2.77 17.00 -35.52%
  YoY % -2.40% -43.95% -39.07% 1.67% 29.96% -83.71% -
  Horiz. % 7.18% 7.35% 13.12% 21.53% 21.18% 16.29% 100.00%
DY 0.79 0.76 1.42 1.87 1.74 1.45 0.00 -
  YoY % 3.95% -46.48% -24.06% 7.47% 20.00% 0.00% -
  Horiz. % 54.48% 52.41% 97.93% 128.97% 120.00% 100.00% -
P/NAPS 2.95 3.22 2.07 0.98 0.97 1.49 0.25 50.86%
  YoY % -8.39% 55.56% 111.22% 1.03% -34.90% 496.00% -
  Horiz. % 1,180.00% 1,288.00% 828.00% 392.00% 388.00% 596.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 -
Price 4.3200 4.5000 3.1000 1.8800 1.8400 2.1400 0.5200 -
P/RPS 5.69 5.67 4.79 2.04 2.04 2.69 0.71 41.44%
  YoY % 0.35% 18.37% 134.80% 0.00% -24.16% 278.87% -
  Horiz. % 801.41% 798.59% 674.65% 287.32% 287.32% 378.87% 100.00%
P/EPS 79.27 77.59 49.44 27.49 29.68 32.04 7.84 47.02%
  YoY % 2.17% 56.94% 79.85% -7.38% -7.37% 308.67% -
  Horiz. % 1,011.10% 989.67% 630.61% 350.64% 378.57% 408.67% 100.00%
EY 1.26 1.29 2.02 3.64 3.37 3.12 12.75 -31.99%
  YoY % -2.33% -36.14% -44.51% 8.01% 8.01% -75.53% -
  Horiz. % 9.88% 10.12% 15.84% 28.55% 26.43% 24.47% 100.00%
DY 0.81 0.78 1.29 1.86 1.63 1.64 0.00 -
  YoY % 3.85% -39.53% -30.65% 14.11% -0.61% 0.00% -
  Horiz. % 49.39% 47.56% 78.66% 113.41% 99.39% 100.00% -
P/NAPS 2.86 3.12 2.28 0.98 1.04 1.32 0.33 43.30%
  YoY % -8.33% 36.84% 132.65% -5.77% -21.21% 300.00% -
  Horiz. % 866.67% 945.45% 690.91% 296.97% 315.15% 400.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS