Highlights

[DAIBOCI] YoY TTM Result on 2010-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 17-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -9.46%    YoY -     -20.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 310,300 278,752 284,229 267,749 221,788 217,165 202,409 7.37%
  YoY % 11.32% -1.93% 6.16% 20.72% 2.13% 7.29% -
  Horiz. % 153.30% 137.72% 140.42% 132.28% 109.57% 107.29% 100.00%
PBT 36,374 33,921 25,277 23,826 27,141 9,010 9,199 25.72%
  YoY % 7.23% 34.20% 6.09% -12.21% 201.23% -2.05% -
  Horiz. % 395.41% 368.75% 274.78% 259.01% 295.04% 97.95% 100.00%
Tax -8,912 -8,901 -4,521 -5,118 -3,957 -700 -216 85.78%
  YoY % -0.12% -96.88% 11.66% -29.34% -465.29% -224.07% -
  Horiz. % 4,125.93% 4,120.83% 2,093.06% 2,369.44% 1,831.94% 324.07% 100.00%
NP 27,462 25,020 20,756 18,708 23,184 8,310 8,983 20.45%
  YoY % 9.76% 20.54% 10.95% -19.31% 178.99% -7.49% -
  Horiz. % 305.71% 278.53% 231.06% 208.26% 258.09% 92.51% 100.00%
NP to SH 27,462 24,641 20,075 18,186 22,763 8,155 8,685 21.13%
  YoY % 11.45% 22.74% 10.39% -20.11% 179.13% -6.10% -
  Horiz. % 316.20% 283.72% 231.15% 209.40% 262.10% 93.90% 100.00%
Tax Rate 24.50 % 26.24 % 17.89 % 21.48 % 14.58 % 7.77 % 2.35 % 47.75%
  YoY % -6.63% 46.67% -16.71% 47.33% 87.64% 230.64% -
  Horiz. % 1,042.55% 1,116.60% 761.28% 914.04% 620.43% 330.64% 100.00%
Total Cost 282,838 253,732 263,473 249,041 198,604 208,855 193,426 6.53%
  YoY % 11.47% -3.70% 5.80% 25.40% -4.91% 7.98% -
  Horiz. % 146.23% 131.18% 136.21% 128.75% 102.68% 107.98% 100.00%
Net Worth 113,707 151,088 73,143 132,204 124,263 113,879 109,973 0.56%
  YoY % -24.74% 106.56% -44.67% 6.39% 9.12% 3.55% -
  Horiz. % 103.39% 137.39% 66.51% 120.21% 112.99% 103.55% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,036 15,098 10,052 9,407 11,726 0 4,550 24.58%
  YoY % 12.84% 50.19% 6.85% -19.77% 0.00% 0.00% -
  Horiz. % 374.38% 331.79% 220.91% 206.74% 257.68% 0.00% 100.00%
Div Payout % 62.04 % 61.27 % 50.08 % 51.73 % 51.51 % - % 52.40 % 2.85%
  YoY % 1.26% 22.34% -3.19% 0.43% 0.00% 0.00% -
  Horiz. % 118.40% 116.93% 95.57% 98.72% 98.30% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 113,707 151,088 73,143 132,204 124,263 113,879 109,973 0.56%
  YoY % -24.74% 106.56% -44.67% 6.39% 9.12% 3.55% -
  Horiz. % 103.39% 137.39% 66.51% 120.21% 112.99% 103.55% 100.00%
NOSH 113,707 113,600 73,143 75,545 75,310 75,919 75,843 6.98%
  YoY % 0.09% 55.31% -3.18% 0.31% -0.80% 0.10% -
  Horiz. % 149.92% 149.78% 96.44% 99.61% 99.30% 100.10% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.85 % 8.98 % 7.30 % 6.99 % 10.45 % 3.83 % 4.44 % 12.17%
  YoY % -1.45% 23.01% 4.43% -33.11% 172.85% -13.74% -
  Horiz. % 199.32% 202.25% 164.41% 157.43% 235.36% 86.26% 100.00%
ROE 24.15 % 16.31 % 27.45 % 13.76 % 18.32 % 7.16 % 7.90 % 20.45%
  YoY % 48.07% -40.58% 99.49% -24.89% 155.87% -9.37% -
  Horiz. % 305.70% 206.46% 347.47% 174.18% 231.90% 90.63% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 272.89 245.38 388.59 354.42 294.50 286.05 266.88 0.37%
  YoY % 11.21% -36.85% 9.64% 20.35% 2.95% 7.18% -
  Horiz. % 102.25% 91.94% 145.60% 132.80% 110.35% 107.18% 100.00%
EPS 24.15 21.69 27.45 24.07 30.23 10.74 11.45 13.23%
  YoY % 11.34% -20.98% 14.04% -20.38% 181.47% -6.20% -
  Horiz. % 210.92% 189.43% 239.74% 210.22% 264.02% 93.80% 100.00%
DPS 15.00 13.29 13.74 12.50 15.50 0.00 6.00 16.48%
  YoY % 12.87% -3.28% 9.92% -19.35% 0.00% 0.00% -
  Horiz. % 250.00% 221.50% 229.00% 208.33% 258.33% 0.00% 100.00%
NAPS 1.0000 1.3300 1.0000 1.7500 1.6500 1.5000 1.4500 -6.00%
  YoY % -24.81% 33.00% -42.86% 6.06% 10.00% 3.45% -
  Horiz. % 68.97% 91.72% 68.97% 120.69% 113.79% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.63 85.01 86.68 81.66 67.64 66.23 61.73 7.37%
  YoY % 11.32% -1.93% 6.15% 20.73% 2.13% 7.29% -
  Horiz. % 153.30% 137.71% 140.42% 132.29% 109.57% 107.29% 100.00%
EPS 8.38 7.51 6.12 5.55 6.94 2.49 2.65 21.13%
  YoY % 11.58% 22.71% 10.27% -20.03% 178.71% -6.04% -
  Horiz. % 316.23% 283.40% 230.94% 209.43% 261.89% 93.96% 100.00%
DPS 5.20 4.60 3.07 2.87 3.58 0.00 1.39 24.57%
  YoY % 13.04% 49.84% 6.97% -19.83% 0.00% 0.00% -
  Horiz. % 374.10% 330.94% 220.86% 206.47% 257.55% 0.00% 100.00%
NAPS 0.3468 0.4608 0.2231 0.4032 0.3790 0.3473 0.3354 0.56%
  YoY % -24.74% 106.54% -44.67% 6.39% 9.13% 3.55% -
  Horiz. % 103.40% 137.39% 66.52% 120.21% 113.00% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.1500 2.5500 1.7700 1.7500 1.5300 0.3300 0.4100 -
P/RPS 1.52 1.04 0.46 0.49 0.52 0.12 0.15 47.05%
  YoY % 46.15% 126.09% -6.12% -5.77% 333.33% -20.00% -
  Horiz. % 1,013.33% 693.33% 306.67% 326.67% 346.67% 80.00% 100.00%
P/EPS 17.18 11.76 6.45 7.27 5.06 3.07 3.58 29.84%
  YoY % 46.09% 82.33% -11.28% 43.68% 64.82% -14.25% -
  Horiz. % 479.89% 328.49% 180.17% 203.07% 141.34% 85.75% 100.00%
EY 5.82 8.51 15.51 13.76 19.76 32.55 27.93 -22.98%
  YoY % -31.61% -45.13% 12.72% -30.36% -39.29% 16.54% -
  Horiz. % 20.84% 30.47% 55.53% 49.27% 70.75% 116.54% 100.00%
DY 3.61 5.21 7.76 7.14 10.13 0.00 14.63 -20.79%
  YoY % -30.71% -32.86% 8.68% -29.52% 0.00% 0.00% -
  Horiz. % 24.68% 35.61% 53.04% 48.80% 69.24% 0.00% 100.00%
P/NAPS 4.15 1.92 1.77 1.00 0.93 0.22 0.28 56.66%
  YoY % 116.15% 8.47% 77.00% 7.53% 322.73% -21.43% -
  Horiz. % 1,482.14% 685.71% 632.14% 357.14% 332.14% 78.57% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 25/02/08 -
Price 4.3000 2.5200 1.9700 1.7000 1.9900 0.3500 0.4000 -
P/RPS 1.58 1.03 0.51 0.48 0.68 0.12 0.15 48.00%
  YoY % 53.40% 101.96% 6.25% -29.41% 466.67% -20.00% -
  Horiz. % 1,053.33% 686.67% 340.00% 320.00% 453.33% 80.00% 100.00%
P/EPS 17.80 11.62 7.18 7.06 6.58 3.26 3.49 31.17%
  YoY % 53.18% 61.84% 1.70% 7.29% 101.84% -6.59% -
  Horiz. % 510.03% 332.95% 205.73% 202.29% 188.54% 93.41% 100.00%
EY 5.62 8.61 13.93 14.16 15.19 30.69 28.63 -23.75%
  YoY % -34.73% -38.19% -1.62% -6.78% -50.51% 7.20% -
  Horiz. % 19.63% 30.07% 48.66% 49.46% 53.06% 107.20% 100.00%
DY 3.49 5.27 6.98 7.35 7.79 0.00 15.00 -21.56%
  YoY % -33.78% -24.50% -5.03% -5.65% 0.00% 0.00% -
  Horiz. % 23.27% 35.13% 46.53% 49.00% 51.93% 0.00% 100.00%
P/NAPS 4.30 1.89 1.97 0.97 1.21 0.23 0.28 57.59%
  YoY % 127.51% -4.06% 103.09% -19.83% 426.09% -17.86% -
  Horiz. % 1,535.71% 675.00% 703.57% 346.43% 432.14% 82.14% 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.
 


 

247  265  502  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers