Highlights

[DAIBOCI] YoY Quarter Result on 2013-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 25-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     13.83%    YoY -     39.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 89,699 86,157 90,393 73,386 68,759 67,670 59,687 7.02%
  YoY % 4.11% -4.69% 23.17% 6.73% 1.61% 13.37% -
  Horiz. % 150.28% 144.35% 151.45% 122.95% 115.20% 113.37% 100.00%
PBT 8,073 8,149 8,890 9,502 7,194 5,889 6,353 4.07%
  YoY % -0.93% -8.34% -6.44% 32.08% 22.16% -7.30% -
  Horiz. % 127.07% 128.27% 139.93% 149.57% 113.24% 92.70% 100.00%
Tax -1,565 -1,962 -2,286 -2,390 -1,909 -1,043 -1,169 4.98%
  YoY % 20.23% 14.17% 4.35% -25.20% -83.03% 10.78% -
  Horiz. % 133.88% 167.84% 195.55% 204.45% 163.30% 89.22% 100.00%
NP 6,508 6,187 6,604 7,112 5,285 4,846 5,184 3.86%
  YoY % 5.19% -6.31% -7.14% 34.57% 9.06% -6.52% -
  Horiz. % 125.54% 119.35% 127.39% 137.19% 101.95% 93.48% 100.00%
NP to SH 6,508 6,187 6,604 7,112 5,103 4,646 5,017 4.43%
  YoY % 5.19% -6.31% -7.14% 39.37% 9.84% -7.39% -
  Horiz. % 129.72% 123.32% 131.63% 141.76% 101.71% 92.61% 100.00%
Tax Rate 19.39 % 24.08 % 25.71 % 25.15 % 26.54 % 17.71 % 18.40 % 0.88%
  YoY % -19.48% -6.34% 2.23% -5.24% 49.86% -3.75% -
  Horiz. % 105.38% 130.87% 139.73% 136.68% 144.24% 96.25% 100.00%
Total Cost 83,191 79,970 83,789 66,274 63,474 62,824 54,503 7.30%
  YoY % 4.03% -4.56% 26.43% 4.41% 1.03% 15.27% -
  Horiz. % 152.64% 146.73% 153.73% 121.60% 116.46% 115.27% 100.00%
Net Worth 183,208 171,419 163,961 154,263 142,496 132,635 121,669 7.05%
  YoY % 6.88% 4.55% 6.29% 8.26% 7.43% 9.01% -
  Horiz. % 150.58% 140.89% 134.76% 126.79% 117.12% 109.01% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,964 3,973 3,985 4,537 2,611 2,248 2,628 7.08%
  YoY % -0.21% -0.30% -12.17% 73.76% 16.15% -14.48% -
  Horiz. % 150.84% 151.15% 151.60% 172.60% 99.33% 85.52% 100.00%
Div Payout % 60.92 % 64.22 % 60.34 % 63.80 % 51.17 % 48.39 % 52.40 % 2.54%
  YoY % -5.14% 6.43% -5.42% 24.68% 5.74% -7.65% -
  Horiz. % 116.26% 122.56% 115.15% 121.76% 97.65% 92.35% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 183,208 171,419 163,961 154,263 142,496 132,635 121,669 7.05%
  YoY % 6.88% 4.55% 6.29% 8.26% 7.43% 9.01% -
  Horiz. % 150.58% 140.89% 134.76% 126.79% 117.12% 109.01% 100.00%
NOSH 273,445 113,522 113,862 113,429 74,605 74,935 75,104 24.01%
  YoY % 140.87% -0.30% 0.38% 52.04% -0.44% -0.23% -
  Horiz. % 364.09% 151.15% 151.60% 151.03% 99.33% 99.77% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.26 % 7.18 % 7.31 % 9.69 % 7.69 % 7.16 % 8.69 % -2.95%
  YoY % 1.11% -1.78% -24.56% 26.01% 7.40% -17.61% -
  Horiz. % 83.54% 82.62% 84.12% 111.51% 88.49% 82.39% 100.00%
ROE 3.55 % 3.61 % 4.03 % 4.61 % 3.58 % 3.50 % 4.12 % -2.45%
  YoY % -1.66% -10.42% -12.58% 28.77% 2.29% -15.05% -
  Horiz. % 86.17% 87.62% 97.82% 111.89% 86.89% 84.95% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.80 75.89 79.39 64.70 92.16 90.30 79.47 -13.70%
  YoY % -56.78% -4.41% 22.70% -29.80% 2.06% 13.63% -
  Horiz. % 41.27% 95.50% 99.90% 81.41% 115.97% 113.63% 100.00%
EPS 2.38 5.45 5.80 6.27 6.84 6.20 6.68 -15.79%
  YoY % -56.33% -6.03% -7.50% -8.33% 10.32% -7.19% -
  Horiz. % 35.63% 81.59% 86.83% 93.86% 102.40% 92.81% 100.00%
DPS 1.45 3.50 3.50 4.00 3.50 3.00 3.50 -13.65%
  YoY % -58.57% 0.00% -12.50% 14.29% 16.67% -14.29% -
  Horiz. % 41.43% 100.00% 100.00% 114.29% 100.00% 85.71% 100.00%
NAPS 0.6700 1.5100 1.4400 1.3600 1.9100 1.7700 1.6200 -13.67%
  YoY % -55.63% 4.86% 5.88% -28.80% 7.91% 9.26% -
  Horiz. % 41.36% 93.21% 88.89% 83.95% 117.90% 109.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.36 26.28 27.57 22.38 20.97 20.64 18.20 7.02%
  YoY % 4.11% -4.68% 23.19% 6.72% 1.60% 13.41% -
  Horiz. % 150.33% 144.40% 151.48% 122.97% 115.22% 113.41% 100.00%
EPS 1.98 1.89 2.01 2.17 1.56 1.42 1.53 4.39%
  YoY % 4.76% -5.97% -7.37% 39.10% 9.86% -7.19% -
  Horiz. % 129.41% 123.53% 131.37% 141.83% 101.96% 92.81% 100.00%
DPS 1.21 1.21 1.22 1.38 0.80 0.69 0.80 7.13%
  YoY % 0.00% -0.82% -11.59% 72.50% 15.94% -13.75% -
  Horiz. % 151.25% 151.25% 152.50% 172.50% 100.00% 86.25% 100.00%
NAPS 0.5587 0.5228 0.5000 0.4705 0.4346 0.4045 0.3711 7.05%
  YoY % 6.87% 4.56% 6.27% 8.26% 7.44% 9.00% -
  Horiz. % 150.55% 140.88% 134.73% 126.79% 117.11% 109.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.1700 4.4500 4.6300 2.8100 1.8700 1.7200 2.4100 -
P/RPS 6.62 5.86 5.83 4.34 2.03 1.90 3.03 13.90%
  YoY % 12.97% 0.51% 34.33% 113.79% 6.84% -37.29% -
  Horiz. % 218.48% 193.40% 192.41% 143.23% 67.00% 62.71% 100.00%
P/EPS 91.18 81.65 79.83 44.82 27.34 27.74 36.08 16.69%
  YoY % 11.67% 2.28% 78.11% 63.94% -1.44% -23.12% -
  Horiz. % 252.72% 226.30% 221.26% 124.22% 75.78% 76.88% 100.00%
EY 1.10 1.22 1.25 2.23 3.66 3.60 2.77 -14.25%
  YoY % -9.84% -2.40% -43.95% -39.07% 1.67% 29.96% -
  Horiz. % 39.71% 44.04% 45.13% 80.51% 132.13% 129.96% 100.00%
DY 0.67 0.79 0.76 1.42 1.87 1.74 1.45 -12.06%
  YoY % -15.19% 3.95% -46.48% -24.06% 7.47% 20.00% -
  Horiz. % 46.21% 54.48% 52.41% 97.93% 128.97% 120.00% 100.00%
P/NAPS 3.24 2.95 3.22 2.07 0.98 0.97 1.49 13.81%
  YoY % 9.83% -8.39% 55.56% 111.22% 1.03% -34.90% -
  Horiz. % 217.45% 197.99% 216.11% 138.93% 65.77% 65.10% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 -
Price 2.0700 4.3200 4.5000 3.1000 1.8800 1.8400 2.1400 -
P/RPS 6.31 5.69 5.67 4.79 2.04 2.04 2.69 15.25%
  YoY % 10.90% 0.35% 18.37% 134.80% 0.00% -24.16% -
  Horiz. % 234.57% 211.52% 210.78% 178.07% 75.84% 75.84% 100.00%
P/EPS 86.97 79.27 77.59 49.44 27.49 29.68 32.04 18.09%
  YoY % 9.71% 2.17% 56.94% 79.85% -7.38% -7.37% -
  Horiz. % 271.44% 247.41% 242.17% 154.31% 85.80% 92.63% 100.00%
EY 1.15 1.26 1.29 2.02 3.64 3.37 3.12 -15.31%
  YoY % -8.73% -2.33% -36.14% -44.51% 8.01% 8.01% -
  Horiz. % 36.86% 40.38% 41.35% 64.74% 116.67% 108.01% 100.00%
DY 0.70 0.81 0.78 1.29 1.86 1.63 1.64 -13.22%
  YoY % -13.58% 3.85% -39.53% -30.65% 14.11% -0.61% -
  Horiz. % 42.68% 49.39% 47.56% 78.66% 113.41% 99.39% 100.00%
P/NAPS 3.09 2.86 3.12 2.28 0.98 1.04 1.32 15.21%
  YoY % 8.04% -8.33% 36.84% 132.65% -5.77% -21.21% -
  Horiz. % 234.09% 216.67% 236.36% 172.73% 74.24% 78.79% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers