Highlights

[DAIBOCI] YoY TTM Result on 2012-12-31 [#4]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     1.39%    YoY -     22.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 344,953 344,505 310,300 278,752 284,229 267,749 221,788 7.64%
  YoY % 0.13% 11.02% 11.32% -1.93% 6.16% 20.72% -
  Horiz. % 155.53% 155.33% 139.91% 125.68% 128.15% 120.72% 100.00%
PBT 35,728 31,048 36,374 33,921 25,277 23,826 27,141 4.69%
  YoY % 15.07% -14.64% 7.23% 34.20% 6.09% -12.21% -
  Horiz. % 131.64% 114.40% 134.02% 124.98% 93.13% 87.79% 100.00%
Tax -9,007 -7,312 -8,912 -8,901 -4,521 -5,118 -3,957 14.69%
  YoY % -23.18% 17.95% -0.12% -96.88% 11.66% -29.34% -
  Horiz. % 227.62% 184.79% 225.22% 224.94% 114.25% 129.34% 100.00%
NP 26,721 23,736 27,462 25,020 20,756 18,708 23,184 2.39%
  YoY % 12.58% -13.57% 9.76% 20.54% 10.95% -19.31% -
  Horiz. % 115.26% 102.38% 118.45% 107.92% 89.53% 80.69% 100.00%
NP to SH 26,721 23,736 27,462 24,641 20,075 18,186 22,763 2.71%
  YoY % 12.58% -13.57% 11.45% 22.74% 10.39% -20.11% -
  Horiz. % 117.39% 104.27% 120.64% 108.25% 88.19% 79.89% 100.00%
Tax Rate 25.21 % 23.55 % 24.50 % 26.24 % 17.89 % 21.48 % 14.58 % 9.55%
  YoY % 7.05% -3.88% -6.63% 46.67% -16.71% 47.33% -
  Horiz. % 172.91% 161.52% 168.04% 179.97% 122.70% 147.33% 100.00%
Total Cost 318,232 320,769 282,838 253,732 263,473 249,041 198,604 8.17%
  YoY % -0.79% 13.41% 11.47% -3.70% 5.80% 25.40% -
  Horiz. % 160.23% 161.51% 142.41% 127.76% 132.66% 125.40% 100.00%
Net Worth 434,643 113,378 113,707 151,088 73,143 132,204 124,263 23.19%
  YoY % 283.36% -0.29% -24.74% 106.56% -44.67% 6.39% -
  Horiz. % 349.78% 91.24% 91.51% 121.59% 58.86% 106.39% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,037 14,775 17,036 15,098 10,052 9,407 11,726 5.36%
  YoY % 8.55% -13.27% 12.84% 50.19% 6.85% -19.77% -
  Horiz. % 136.77% 126.00% 145.29% 128.76% 85.73% 80.23% 100.00%
Div Payout % 60.02 % 62.25 % 62.04 % 61.27 % 50.08 % 51.73 % 51.51 % 2.58%
  YoY % -3.58% 0.34% 1.26% 22.34% -3.19% 0.43% -
  Horiz. % 116.52% 120.85% 120.44% 118.95% 97.22% 100.43% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 434,643 113,378 113,707 151,088 73,143 132,204 124,263 23.19%
  YoY % 283.36% -0.29% -24.74% 106.56% -44.67% 6.39% -
  Horiz. % 349.78% 91.24% 91.51% 121.59% 58.86% 106.39% 100.00%
NOSH 273,360 113,378 113,707 113,600 73,143 75,545 75,310 23.96%
  YoY % 141.11% -0.29% 0.09% 55.31% -3.18% 0.31% -
  Horiz. % 362.98% 150.55% 150.98% 150.84% 97.12% 100.31% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.75 % 6.89 % 8.85 % 8.98 % 7.30 % 6.99 % 10.45 % -4.86%
  YoY % 12.48% -22.15% -1.45% 23.01% 4.43% -33.11% -
  Horiz. % 74.16% 65.93% 84.69% 85.93% 69.86% 66.89% 100.00%
ROE 6.15 % 20.94 % 24.15 % 16.31 % 27.45 % 13.76 % 18.32 % -16.63%
  YoY % -70.63% -13.29% 48.07% -40.58% 99.49% -24.89% -
  Horiz. % 33.57% 114.30% 131.82% 89.03% 149.84% 75.11% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 126.19 303.85 272.89 245.38 388.59 354.42 294.50 -13.17%
  YoY % -58.47% 11.35% 11.21% -36.85% 9.64% 20.35% -
  Horiz. % 42.85% 103.17% 92.66% 83.32% 131.95% 120.35% 100.00%
EPS 9.77 20.94 24.15 21.69 27.45 24.07 30.23 -17.15%
  YoY % -53.34% -13.29% 11.34% -20.98% 14.04% -20.38% -
  Horiz. % 32.32% 69.27% 79.89% 71.75% 90.80% 79.62% 100.00%
DPS 5.87 13.00 15.00 13.29 13.74 12.50 15.50 -14.94%
  YoY % -54.85% -13.33% 12.87% -3.28% 9.92% -19.35% -
  Horiz. % 37.87% 83.87% 96.77% 85.74% 88.65% 80.65% 100.00%
NAPS 1.5900 1.0000 1.0000 1.3300 1.0000 1.7500 1.6500 -0.62%
  YoY % 59.00% 0.00% -24.81% 33.00% -42.86% 6.06% -
  Horiz. % 96.36% 60.61% 60.61% 80.61% 60.61% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 105.20 105.06 94.63 85.01 86.68 81.66 67.64 7.64%
  YoY % 0.13% 11.02% 11.32% -1.93% 6.15% 20.73% -
  Horiz. % 155.53% 155.32% 139.90% 125.68% 128.15% 120.73% 100.00%
EPS 8.15 7.24 8.38 7.51 6.12 5.55 6.94 2.71%
  YoY % 12.57% -13.60% 11.58% 22.71% 10.27% -20.03% -
  Horiz. % 117.44% 104.32% 120.75% 108.21% 88.18% 79.97% 100.00%
DPS 4.89 4.51 5.20 4.60 3.07 2.87 3.58 5.33%
  YoY % 8.43% -13.27% 13.04% 49.84% 6.97% -19.83% -
  Horiz. % 136.59% 125.98% 145.25% 128.49% 85.75% 80.17% 100.00%
NAPS 1.3255 0.3458 0.3468 0.4608 0.2231 0.4032 0.3790 23.19%
  YoY % 283.31% -0.29% -24.74% 106.54% -44.67% 6.39% -
  Horiz. % 349.74% 91.24% 91.50% 121.58% 58.87% 106.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.4900 4.2600 4.1500 2.5500 1.7700 1.7500 1.5300 -
P/RPS 4.35 1.40 1.52 1.04 0.46 0.49 0.52 42.45%
  YoY % 210.71% -7.89% 46.15% 126.09% -6.12% -5.77% -
  Horiz. % 836.54% 269.23% 292.31% 200.00% 88.46% 94.23% 100.00%
P/EPS 56.16 20.35 17.18 11.76 6.45 7.27 5.06 49.33%
  YoY % 175.97% 18.45% 46.09% 82.33% -11.28% 43.68% -
  Horiz. % 1,109.88% 402.17% 339.53% 232.41% 127.47% 143.68% 100.00%
EY 1.78 4.91 5.82 8.51 15.51 13.76 19.76 -33.03%
  YoY % -63.75% -15.64% -31.61% -45.13% 12.72% -30.36% -
  Horiz. % 9.01% 24.85% 29.45% 43.07% 78.49% 69.64% 100.00%
DY 1.07 3.05 3.61 5.21 7.76 7.14 10.13 -31.23%
  YoY % -64.92% -15.51% -30.71% -32.86% 8.68% -29.52% -
  Horiz. % 10.56% 30.11% 35.64% 51.43% 76.60% 70.48% 100.00%
P/NAPS 3.45 4.26 4.15 1.92 1.77 1.00 0.93 24.41%
  YoY % -19.01% 2.65% 116.15% 8.47% 77.00% 7.53% -
  Horiz. % 370.97% 458.06% 446.24% 206.45% 190.32% 107.53% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 -
Price 2.2200 4.6300 4.3000 2.5200 1.9700 1.7000 1.9900 -
P/RPS 1.76 1.52 1.58 1.03 0.51 0.48 0.68 17.17%
  YoY % 15.79% -3.80% 53.40% 101.96% 6.25% -29.41% -
  Horiz. % 258.82% 223.53% 232.35% 151.47% 75.00% 70.59% 100.00%
P/EPS 22.71 22.12 17.80 11.62 7.18 7.06 6.58 22.92%
  YoY % 2.67% 24.27% 53.18% 61.84% 1.70% 7.29% -
  Horiz. % 345.14% 336.17% 270.52% 176.60% 109.12% 107.29% 100.00%
EY 4.40 4.52 5.62 8.61 13.93 14.16 15.19 -18.65%
  YoY % -2.65% -19.57% -34.73% -38.19% -1.62% -6.78% -
  Horiz. % 28.97% 29.76% 37.00% 56.68% 91.71% 93.22% 100.00%
DY 2.64 2.81 3.49 5.27 6.98 7.35 7.79 -16.49%
  YoY % -6.05% -19.48% -33.78% -24.50% -5.03% -5.65% -
  Horiz. % 33.89% 36.07% 44.80% 67.65% 89.60% 94.35% 100.00%
P/NAPS 1.40 4.63 4.30 1.89 1.97 0.97 1.21 2.46%
  YoY % -69.76% 7.67% 127.51% -4.06% 103.09% -19.83% -
  Horiz. % 115.70% 382.64% 355.37% 156.20% 162.81% 80.17% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers