Highlights

[DAIBOCI] YoY TTM Result on 2011-09-30 [#3]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1.52%    YoY -     -8.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 340,619 303,899 280,695 283,988 246,867 223,878 207,488 8.61%
  YoY % 12.08% 8.27% -1.16% 15.04% 10.27% 7.90% -
  Horiz. % 164.16% 146.47% 135.28% 136.87% 118.98% 107.90% 100.00%
PBT 32,635 36,336 32,512 23,472 25,237 22,407 10,214 21.35%
  YoY % -10.19% 11.76% 38.51% -6.99% 12.63% 119.38% -
  Horiz. % 319.51% 355.75% 318.31% 229.80% 247.08% 219.38% 100.00%
Tax -7,864 -9,553 -7,718 -4,402 -4,758 -3,168 -451 61.00%
  YoY % 17.68% -23.78% -75.33% 7.48% -50.19% -602.44% -
  Horiz. % 1,743.68% 2,118.18% 1,711.31% 976.05% 1,054.99% 702.44% 100.00%
NP 24,771 26,783 24,794 19,070 20,479 19,239 9,763 16.78%
  YoY % -7.51% 8.02% 30.02% -6.88% 6.45% 97.06% -
  Horiz. % 253.72% 274.33% 253.96% 195.33% 209.76% 197.06% 100.00%
NP to SH 24,771 26,775 24,304 18,319 20,086 18,978 9,480 17.35%
  YoY % -7.48% 10.17% 32.67% -8.80% 5.84% 100.19% -
  Horiz. % 261.30% 282.44% 256.37% 193.24% 211.88% 200.19% 100.00%
Tax Rate 24.10 % 26.29 % 23.74 % 18.75 % 18.85 % 14.14 % 4.42 % 32.65%
  YoY % -8.33% 10.74% 26.61% -0.53% 33.31% 219.91% -
  Horiz. % 545.25% 594.80% 537.10% 424.21% 426.47% 319.91% 100.00%
Total Cost 315,848 277,116 255,901 264,918 226,388 204,639 197,725 8.12%
  YoY % 13.98% 8.29% -3.40% 17.02% 10.63% 3.50% -
  Horiz. % 159.74% 140.15% 129.42% 133.98% 114.50% 103.50% 100.00%
Net Worth 165,686 158,895 150,362 137,643 130,425 122,966 111,363 6.84%
  YoY % 4.27% 5.68% 9.24% 5.53% 6.07% 10.42% -
  Horiz. % 148.78% 142.68% 135.02% 123.60% 117.12% 110.42% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,355 16,464 13,675 9,770 11,659 6,830 4,550 22.46%
  YoY % -6.74% 20.39% 39.96% -16.19% 70.68% 50.11% -
  Horiz. % 337.43% 361.80% 300.51% 214.72% 256.21% 150.11% 100.00%
Div Payout % 61.99 % 61.49 % 56.27 % 53.34 % 58.05 % 35.99 % 48.00 % 4.35%
  YoY % 0.81% 9.28% 5.49% -8.11% 61.29% -25.02% -
  Horiz. % 129.15% 128.10% 117.23% 111.13% 120.94% 74.98% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 165,686 158,895 150,362 137,643 130,425 122,966 111,363 6.84%
  YoY % 4.27% 5.68% 9.24% 5.53% 6.07% 10.42% -
  Horiz. % 148.78% 142.68% 135.02% 123.60% 117.12% 110.42% 100.00%
NOSH 113,484 113,496 113,910 75,215 75,390 75,905 75,757 6.96%
  YoY % -0.01% -0.36% 51.45% -0.23% -0.68% 0.19% -
  Horiz. % 149.80% 149.82% 150.36% 99.28% 99.52% 100.19% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.27 % 8.81 % 8.83 % 6.72 % 8.30 % 8.59 % 4.71 % 7.50%
  YoY % -17.48% -0.23% 31.40% -19.04% -3.38% 82.38% -
  Horiz. % 154.35% 187.05% 187.47% 142.68% 176.22% 182.38% 100.00%
ROE 14.95 % 16.85 % 16.16 % 13.31 % 15.40 % 15.43 % 8.51 % 9.84%
  YoY % -11.28% 4.27% 21.41% -13.57% -0.19% 81.32% -
  Horiz. % 175.68% 198.00% 189.89% 156.40% 180.96% 181.32% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 300.15 267.76 246.42 377.57 327.45 294.94 273.88 1.54%
  YoY % 12.10% 8.66% -34.74% 15.31% 11.02% 7.69% -
  Horiz. % 109.59% 97.77% 89.97% 137.86% 119.56% 107.69% 100.00%
EPS 21.83 23.59 21.34 24.36 26.64 25.00 12.51 9.72%
  YoY % -7.46% 10.54% -12.40% -8.56% 6.56% 99.84% -
  Horiz. % 174.50% 188.57% 170.58% 194.72% 212.95% 199.84% 100.00%
DPS 13.50 14.50 12.01 13.00 15.50 9.00 6.00 14.46%
  YoY % -6.90% 20.73% -7.62% -16.13% 72.22% 50.00% -
  Horiz. % 225.00% 241.67% 200.17% 216.67% 258.33% 150.00% 100.00%
NAPS 1.4600 1.4000 1.3200 1.8300 1.7300 1.6200 1.4700 -0.11%
  YoY % 4.29% 6.06% -27.87% 5.78% 6.79% 10.20% -
  Horiz. % 99.32% 95.24% 89.80% 124.49% 117.69% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 103.88 92.68 85.60 86.61 75.29 68.28 63.28 8.61%
  YoY % 12.08% 8.27% -1.17% 15.04% 10.27% 7.90% -
  Horiz. % 164.16% 146.46% 135.27% 136.87% 118.98% 107.90% 100.00%
EPS 7.55 8.17 7.41 5.59 6.13 5.79 2.89 17.35%
  YoY % -7.59% 10.26% 32.56% -8.81% 5.87% 100.35% -
  Horiz. % 261.25% 282.70% 256.40% 193.43% 212.11% 200.35% 100.00%
DPS 4.68 5.02 4.17 2.98 3.56 2.08 1.39 22.41%
  YoY % -6.77% 20.38% 39.93% -16.29% 71.15% 49.64% -
  Horiz. % 336.69% 361.15% 300.00% 214.39% 256.12% 149.64% 100.00%
NAPS 0.5053 0.4846 0.4586 0.4198 0.3978 0.3750 0.3396 6.84%
  YoY % 4.27% 5.67% 9.24% 5.53% 6.08% 10.42% -
  Horiz. % 148.79% 142.70% 135.04% 123.62% 117.14% 110.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.3000 3.5400 2.4200 1.6300 2.0100 1.1100 0.4000 -
P/RPS 1.43 1.32 0.98 0.43 0.61 0.38 0.15 45.59%
  YoY % 8.33% 34.69% 127.91% -29.51% 60.53% 153.33% -
  Horiz. % 953.33% 880.00% 653.33% 286.67% 406.67% 253.33% 100.00%
P/EPS 19.70 15.01 11.34 6.69 7.54 4.44 3.20 35.36%
  YoY % 31.25% 32.36% 69.51% -11.27% 69.82% 38.75% -
  Horiz. % 615.62% 469.06% 354.38% 209.06% 235.62% 138.75% 100.00%
EY 5.08 6.66 8.82 14.94 13.26 22.52 31.28 -26.13%
  YoY % -23.72% -24.49% -40.96% 12.67% -41.12% -28.01% -
  Horiz. % 16.24% 21.29% 28.20% 47.76% 42.39% 71.99% 100.00%
DY 3.14 4.10 4.96 7.98 7.71 8.11 15.00 -22.93%
  YoY % -23.41% -17.34% -37.84% 3.50% -4.93% -45.93% -
  Horiz. % 20.93% 27.33% 33.07% 53.20% 51.40% 54.07% 100.00%
P/NAPS 2.95 2.53 1.83 0.89 1.16 0.69 0.27 48.94%
  YoY % 16.60% 38.25% 105.62% -23.28% 68.12% 155.56% -
  Horiz. % 1,092.59% 937.04% 677.78% 329.63% 429.63% 255.56% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/10/14 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 -
Price 4.2500 3.6500 2.6200 1.7100 1.8800 1.4800 0.3400 -
P/RPS 1.42 1.36 1.06 0.45 0.57 0.50 0.12 50.93%
  YoY % 4.41% 28.30% 135.56% -21.05% 14.00% 316.67% -
  Horiz. % 1,183.33% 1,133.33% 883.33% 375.00% 475.00% 416.67% 100.00%
P/EPS 19.47 15.47 12.28 7.02 7.06 5.92 2.72 38.80%
  YoY % 25.86% 25.98% 74.93% -0.57% 19.26% 117.65% -
  Horiz. % 715.81% 568.75% 451.47% 258.09% 259.56% 217.65% 100.00%
EY 5.14 6.46 8.14 14.24 14.17 16.89 36.80 -27.96%
  YoY % -20.43% -20.64% -42.84% 0.49% -16.10% -54.10% -
  Horiz. % 13.97% 17.55% 22.12% 38.70% 38.51% 45.90% 100.00%
DY 3.18 3.97 4.58 7.60 8.24 6.08 17.65 -24.84%
  YoY % -19.90% -13.32% -39.74% -7.77% 35.53% -65.55% -
  Horiz. % 18.02% 22.49% 25.95% 43.06% 46.69% 34.45% 100.00%
P/NAPS 2.91 2.61 1.98 0.93 1.09 0.91 0.23 52.62%
  YoY % 11.49% 31.82% 112.90% -14.68% 19.78% 295.65% -
  Horiz. % 1,265.22% 1,134.78% 860.87% 404.35% 473.91% 395.65% 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
Partners & Brokers