Highlights

[DAIBOCI] YoY TTM Result on 2010-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -5.14%    YoY -     5.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 303,899 280,695 283,988 246,867 223,878 207,488 209,867 6.36%
  YoY % 8.27% -1.16% 15.04% 10.27% 7.90% -1.13% -
  Horiz. % 144.81% 133.75% 135.32% 117.63% 106.68% 98.87% 100.00%
PBT 36,336 32,512 23,472 25,237 22,407 10,214 8,071 28.47%
  YoY % 11.76% 38.51% -6.99% 12.63% 119.38% 26.55% -
  Horiz. % 450.20% 402.82% 290.82% 312.69% 277.62% 126.55% 100.00%
Tax -9,553 -7,718 -4,402 -4,758 -3,168 -451 -872 48.97%
  YoY % -23.78% -75.33% 7.48% -50.19% -602.44% 48.28% -
  Horiz. % 1,095.53% 885.09% 504.82% 545.64% 363.30% 51.72% 100.00%
NP 26,783 24,794 19,070 20,479 19,239 9,763 7,199 24.45%
  YoY % 8.02% 30.02% -6.88% 6.45% 97.06% 35.62% -
  Horiz. % 372.04% 344.41% 264.90% 284.47% 267.25% 135.62% 100.00%
NP to SH 26,775 24,304 18,319 20,086 18,978 9,480 6,862 25.45%
  YoY % 10.17% 32.67% -8.80% 5.84% 100.19% 38.15% -
  Horiz. % 390.19% 354.18% 266.96% 292.71% 276.57% 138.15% 100.00%
Tax Rate 26.29 % 23.74 % 18.75 % 18.85 % 14.14 % 4.42 % 10.80 % 15.97%
  YoY % 10.74% 26.61% -0.53% 33.31% 219.91% -59.07% -
  Horiz. % 243.43% 219.81% 173.61% 174.54% 130.93% 40.93% 100.00%
Total Cost 277,116 255,901 264,918 226,388 204,639 197,725 202,668 5.35%
  YoY % 8.29% -3.40% 17.02% 10.63% 3.50% -2.44% -
  Horiz. % 136.73% 126.27% 130.72% 111.70% 100.97% 97.56% 100.00%
Net Worth 158,895 150,362 137,643 130,425 122,966 111,363 107,019 6.80%
  YoY % 5.68% 9.24% 5.53% 6.07% 10.42% 4.06% -
  Horiz. % 148.47% 140.50% 128.62% 121.87% 114.90% 104.06% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 16,464 13,675 9,770 11,659 6,830 4,550 3,042 32.47%
  YoY % 20.39% 39.96% -16.19% 70.68% 50.11% 49.59% -
  Horiz. % 541.22% 449.54% 321.20% 383.26% 224.55% 149.59% 100.00%
Div Payout % 61.49 % 56.27 % 53.34 % 58.05 % 35.99 % 48.00 % 44.33 % 5.60%
  YoY % 9.28% 5.49% -8.11% 61.29% -25.02% 8.28% -
  Horiz. % 138.71% 126.93% 120.32% 130.95% 81.19% 108.28% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 158,895 150,362 137,643 130,425 122,966 111,363 107,019 6.80%
  YoY % 5.68% 9.24% 5.53% 6.07% 10.42% 4.06% -
  Horiz. % 148.47% 140.50% 128.62% 121.87% 114.90% 104.06% 100.00%
NOSH 113,496 113,910 75,215 75,390 75,905 75,757 75,900 6.93%
  YoY % -0.36% 51.45% -0.23% -0.68% 0.19% -0.19% -
  Horiz. % 149.53% 150.08% 99.10% 99.33% 100.01% 99.81% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.81 % 8.83 % 6.72 % 8.30 % 8.59 % 4.71 % 3.43 % 17.01%
  YoY % -0.23% 31.40% -19.04% -3.38% 82.38% 37.32% -
  Horiz. % 256.85% 257.43% 195.92% 241.98% 250.44% 137.32% 100.00%
ROE 16.85 % 16.16 % 13.31 % 15.40 % 15.43 % 8.51 % 6.41 % 17.46%
  YoY % 4.27% 21.41% -13.57% -0.19% 81.32% 32.76% -
  Horiz. % 262.87% 252.11% 207.64% 240.25% 240.72% 132.76% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 267.76 246.42 377.57 327.45 294.94 273.88 276.50 -0.53%
  YoY % 8.66% -34.74% 15.31% 11.02% 7.69% -0.95% -
  Horiz. % 96.84% 89.12% 136.55% 118.43% 106.67% 99.05% 100.00%
EPS 23.59 21.34 24.36 26.64 25.00 12.51 9.04 17.32%
  YoY % 10.54% -12.40% -8.56% 6.56% 99.84% 38.38% -
  Horiz. % 260.95% 236.06% 269.47% 294.69% 276.55% 138.38% 100.00%
DPS 14.50 12.01 13.00 15.50 9.00 6.00 4.00 23.92%
  YoY % 20.73% -7.62% -16.13% 72.22% 50.00% 50.00% -
  Horiz. % 362.50% 300.25% 325.00% 387.50% 225.00% 150.00% 100.00%
NAPS 1.4000 1.3200 1.8300 1.7300 1.6200 1.4700 1.4100 -0.12%
  YoY % 6.06% -27.87% 5.78% 6.79% 10.20% 4.26% -
  Horiz. % 99.29% 93.62% 129.79% 122.70% 114.89% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 92.68 85.60 86.61 75.29 68.28 63.28 64.00 6.36%
  YoY % 8.27% -1.17% 15.04% 10.27% 7.90% -1.13% -
  Horiz. % 144.81% 133.75% 135.33% 117.64% 106.69% 98.88% 100.00%
EPS 8.17 7.41 5.59 6.13 5.79 2.89 2.09 25.48%
  YoY % 10.26% 32.56% -8.81% 5.87% 100.35% 38.28% -
  Horiz. % 390.91% 354.55% 267.46% 293.30% 277.03% 138.28% 100.00%
DPS 5.02 4.17 2.98 3.56 2.08 1.39 0.93 32.41%
  YoY % 20.38% 39.93% -16.29% 71.15% 49.64% 49.46% -
  Horiz. % 539.78% 448.39% 320.43% 382.80% 223.66% 149.46% 100.00%
NAPS 0.4846 0.4586 0.4198 0.3978 0.3750 0.3396 0.3264 6.80%
  YoY % 5.67% 9.24% 5.53% 6.08% 10.42% 4.04% -
  Horiz. % 148.47% 140.50% 128.62% 121.88% 114.89% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.5400 2.4200 1.6300 2.0100 1.1100 0.4000 0.5100 -
P/RPS 1.32 0.98 0.43 0.61 0.38 0.15 0.18 39.34%
  YoY % 34.69% 127.91% -29.51% 60.53% 153.33% -16.67% -
  Horiz. % 733.33% 544.44% 238.89% 338.89% 211.11% 83.33% 100.00%
P/EPS 15.01 11.34 6.69 7.54 4.44 3.20 5.64 17.70%
  YoY % 32.36% 69.51% -11.27% 69.82% 38.75% -43.26% -
  Horiz. % 266.13% 201.06% 118.62% 133.69% 78.72% 56.74% 100.00%
EY 6.66 8.82 14.94 13.26 22.52 31.28 17.73 -15.04%
  YoY % -24.49% -40.96% 12.67% -41.12% -28.01% 76.42% -
  Horiz. % 37.56% 49.75% 84.26% 74.79% 127.02% 176.42% 100.00%
DY 4.10 4.96 7.98 7.71 8.11 15.00 7.84 -10.23%
  YoY % -17.34% -37.84% 3.50% -4.93% -45.93% 91.33% -
  Horiz. % 52.30% 63.27% 101.79% 98.34% 103.44% 191.33% 100.00%
P/NAPS 2.53 1.83 0.89 1.16 0.69 0.27 0.36 38.36%
  YoY % 38.25% 105.62% -23.28% 68.12% 155.56% -25.00% -
  Horiz. % 702.78% 508.33% 247.22% 322.22% 191.67% 75.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 -
Price 3.6500 2.6200 1.7100 1.8800 1.4800 0.3400 0.4500 -
P/RPS 1.36 1.06 0.45 0.57 0.50 0.12 0.16 42.81%
  YoY % 28.30% 135.56% -21.05% 14.00% 316.67% -25.00% -
  Horiz. % 850.00% 662.50% 281.25% 356.25% 312.50% 75.00% 100.00%
P/EPS 15.47 12.28 7.02 7.06 5.92 2.72 4.98 20.77%
  YoY % 25.98% 74.93% -0.57% 19.26% 117.65% -45.38% -
  Horiz. % 310.64% 246.59% 140.96% 141.77% 118.88% 54.62% 100.00%
EY 6.46 8.14 14.24 14.17 16.89 36.80 20.09 -17.22%
  YoY % -20.64% -42.84% 0.49% -16.10% -54.10% 83.18% -
  Horiz. % 32.16% 40.52% 70.88% 70.53% 84.07% 183.18% 100.00%
DY 3.97 4.58 7.60 8.24 6.08 17.65 8.89 -12.56%
  YoY % -13.32% -39.74% -7.77% 35.53% -65.55% 98.54% -
  Horiz. % 44.66% 51.52% 85.49% 92.69% 68.39% 198.54% 100.00%
P/NAPS 2.61 1.98 0.93 1.09 0.91 0.23 0.32 41.83%
  YoY % 31.82% 112.90% -14.68% 19.78% 295.65% -28.12% -
  Horiz. % 815.62% 618.75% 290.62% 340.63% 284.38% 71.88% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers