Highlights

[DAIBOCI] YoY TTM Result on 2012-03-31 [#1]

Stock [DAIBOCI]: DAIBOCHI PLASTIC & PACKAGING INDUSTRY BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     2.28%    YoY -     15.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 340,269 327,307 283,379 285,318 275,732 225,635 222,287 7.35%
  YoY % 3.96% 15.50% -0.68% 3.48% 22.20% 1.51% -
  Horiz. % 153.08% 147.25% 127.48% 128.36% 124.04% 101.51% 100.00%
PBT 30,307 35,762 36,229 26,582 23,362 27,862 12,795 15.45%
  YoY % -15.25% -1.29% 36.29% 13.78% -16.15% 117.76% -
  Horiz. % 236.87% 279.50% 283.15% 207.75% 182.59% 217.76% 100.00%
Tax -6,988 -8,808 -9,382 -5,387 -4,992 -4,638 -1,164 34.80%
  YoY % 20.66% 6.12% -74.16% -7.91% -7.63% -298.45% -
  Horiz. % 600.34% 756.70% 806.01% 462.80% 428.87% 398.45% 100.00%
NP 23,319 26,954 26,847 21,195 18,370 23,224 11,631 12.29%
  YoY % -13.49% 0.40% 26.67% 15.38% -20.90% 99.67% -
  Horiz. % 200.49% 231.74% 230.82% 182.23% 157.94% 199.67% 100.00%
NP to SH 23,319 26,954 26,650 20,532 17,815 22,746 11,473 12.54%
  YoY % -13.49% 1.14% 29.80% 15.25% -21.68% 98.26% -
  Horiz. % 203.25% 234.93% 232.28% 178.96% 155.28% 198.26% 100.00%
Tax Rate 23.06 % 24.63 % 25.90 % 20.27 % 21.37 % 16.65 % 9.10 % 16.75%
  YoY % -6.37% -4.90% 27.78% -5.15% 28.35% 82.97% -
  Horiz. % 253.41% 270.66% 284.62% 222.75% 234.84% 182.97% 100.00%
Total Cost 316,950 300,353 256,532 264,123 257,362 202,411 210,656 7.04%
  YoY % 5.53% 17.08% -2.87% 2.63% 27.15% -3.91% -
  Horiz. % 150.46% 142.58% 121.78% 125.38% 122.17% 96.09% 100.00%
Net Worth 113,522 163,961 154,263 74,605 132,635 121,669 118,447 -0.70%
  YoY % -30.76% 6.29% 106.77% -43.75% 9.01% 2.72% -
  Horiz. % 95.84% 138.43% 130.24% 62.99% 111.98% 102.72% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,447 16,484 17,024 10,042 9,027 14,354 0 -
  YoY % -24.49% -3.17% 69.52% 11.25% -37.11% 0.00% -
  Horiz. % 86.71% 114.84% 118.60% 69.96% 62.89% 100.00% -
Div Payout % 53.38 % 61.16 % 63.88 % 48.91 % 50.67 % 63.11 % - % -
  YoY % -12.72% -4.26% 30.61% -3.47% -19.71% 0.00% -
  Horiz. % 84.58% 96.91% 101.22% 77.50% 80.29% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 113,522 163,961 154,263 74,605 132,635 121,669 118,447 -0.70%
  YoY % -30.76% 6.29% 106.77% -43.75% 9.01% 2.72% -
  Horiz. % 95.84% 138.43% 130.24% 62.99% 111.98% 102.72% 100.00%
NOSH 113,522 113,862 113,429 74,605 74,935 75,104 75,927 6.93%
  YoY % -0.30% 0.38% 52.04% -0.44% -0.23% -1.08% -
  Horiz. % 149.51% 149.96% 149.39% 98.26% 98.69% 98.92% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.85 % 8.24 % 9.47 % 7.43 % 6.66 % 10.29 % 5.23 % 4.60%
  YoY % -16.87% -12.99% 27.46% 11.56% -35.28% 96.75% -
  Horiz. % 130.98% 157.55% 181.07% 142.07% 127.34% 196.75% 100.00%
ROE 20.54 % 16.44 % 17.28 % 27.52 % 13.43 % 18.69 % 9.69 % 13.33%
  YoY % 24.94% -4.86% -37.21% 104.91% -28.14% 92.88% -
  Horiz. % 211.97% 169.66% 178.33% 284.00% 138.60% 192.88% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 299.74 287.46 249.83 382.44 367.96 300.43 292.76 0.39%
  YoY % 4.27% 15.06% -34.67% 3.94% 22.48% 2.62% -
  Horiz. % 102.38% 98.19% 85.34% 130.63% 125.69% 102.62% 100.00%
EPS 20.54 23.67 23.49 27.52 23.77 30.29 15.11 5.25%
  YoY % -13.22% 0.77% -14.64% 15.78% -21.53% 100.46% -
  Horiz. % 135.94% 156.65% 155.46% 182.13% 157.31% 200.46% 100.00%
DPS 10.96 14.50 15.01 13.50 12.00 19.00 0.00 -
  YoY % -24.41% -3.40% 11.19% 12.50% -36.84% 0.00% -
  Horiz. % 57.68% 76.32% 79.00% 71.05% 63.16% 100.00% -
NAPS 1.0000 1.4400 1.3600 1.0000 1.7700 1.6200 1.5600 -7.14%
  YoY % -30.56% 5.88% 36.00% -43.50% 9.26% 3.85% -
  Horiz. % 64.10% 92.31% 87.18% 64.10% 113.46% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,898
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 103.77 99.82 86.42 87.01 84.09 68.81 67.79 7.35%
  YoY % 3.96% 15.51% -0.68% 3.47% 22.21% 1.50% -
  Horiz. % 153.08% 147.25% 127.48% 128.35% 124.04% 101.50% 100.00%
EPS 7.11 8.22 8.13 6.26 5.43 6.94 3.50 12.53%
  YoY % -13.50% 1.11% 29.87% 15.29% -21.76% 98.29% -
  Horiz. % 203.14% 234.86% 232.29% 178.86% 155.14% 198.29% 100.00%
DPS 3.80 5.03 5.19 3.06 2.75 4.38 0.00 -
  YoY % -24.45% -3.08% 69.61% 11.27% -37.21% 0.00% -
  Horiz. % 86.76% 114.84% 118.49% 69.86% 62.79% 100.00% -
NAPS 0.3462 0.5000 0.4705 0.2275 0.4045 0.3711 0.3612 -0.70%
  YoY % -30.76% 6.27% 106.81% -43.76% 9.00% 2.74% -
  Horiz. % 95.85% 138.43% 130.26% 62.98% 111.99% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.4500 4.6300 2.8100 1.8700 1.7200 2.4100 0.3900 -
P/RPS 1.48 1.61 1.12 0.49 0.47 0.80 0.13 49.96%
  YoY % -8.07% 43.75% 128.57% 4.26% -41.25% 515.38% -
  Horiz. % 1,138.46% 1,238.46% 861.54% 376.92% 361.54% 615.38% 100.00%
P/EPS 21.66 19.56 11.96 6.79 7.23 7.96 2.58 42.54%
  YoY % 10.74% 63.55% 76.14% -6.09% -9.17% 208.53% -
  Horiz. % 839.53% 758.14% 463.57% 263.18% 280.23% 308.53% 100.00%
EY 4.62 5.11 8.36 14.72 13.82 12.57 38.74 -29.83%
  YoY % -9.59% -38.88% -43.21% 6.51% 9.94% -67.55% -
  Horiz. % 11.93% 13.19% 21.58% 38.00% 35.67% 32.45% 100.00%
DY 2.46 3.13 5.34 7.22 6.98 7.88 0.00 -
  YoY % -21.41% -41.39% -26.04% 3.44% -11.42% 0.00% -
  Horiz. % 31.22% 39.72% 67.77% 91.62% 88.58% 100.00% -
P/NAPS 4.45 3.22 2.07 1.87 0.97 1.49 0.25 61.55%
  YoY % 38.20% 55.56% 10.70% 92.78% -34.90% 496.00% -
  Horiz. % 1,780.00% 1,288.00% 828.00% 748.00% 388.00% 596.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 -
Price 4.3200 4.5000 3.1000 1.8800 1.8400 2.1400 0.5200 -
P/RPS 1.44 1.57 1.24 0.49 0.50 0.71 0.18 41.40%
  YoY % -8.28% 26.61% 153.06% -2.00% -29.58% 294.44% -
  Horiz. % 800.00% 872.22% 688.89% 272.22% 277.78% 394.44% 100.00%
P/EPS 21.03 19.01 13.19 6.83 7.74 7.07 3.44 35.20%
  YoY % 10.63% 44.12% 93.12% -11.76% 9.48% 105.52% -
  Horiz. % 611.34% 552.62% 383.43% 198.55% 225.00% 205.52% 100.00%
EY 4.75 5.26 7.58 14.64 12.92 14.15 29.06 -26.05%
  YoY % -9.70% -30.61% -48.22% 13.31% -8.69% -51.31% -
  Horiz. % 16.35% 18.10% 26.08% 50.38% 44.46% 48.69% 100.00%
DY 2.54 3.22 4.84 7.18 6.52 8.88 0.00 -
  YoY % -21.12% -33.47% -32.59% 10.12% -26.58% 0.00% -
  Horiz. % 28.60% 36.26% 54.50% 80.86% 73.42% 100.00% -
P/NAPS 4.32 3.12 2.28 1.88 1.04 1.32 0.33 53.49%
  YoY % 38.46% 36.84% 21.28% 80.77% -21.21% 300.00% -
  Horiz. % 1,309.09% 945.45% 690.91% 569.70% 315.15% 400.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers