Highlights

[DAYA] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -84.10%    YoY -     13.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,683 185,412 121,059 50,646 174,223 132,864 87,825 117.02%
  QoQ % 51.92% 53.16% 139.03% -70.93% 31.13% 51.28% -
  Horiz. % 320.73% 211.12% 137.84% 57.67% 198.38% 151.28% 100.00%
PBT 23,800 18,441 10,475 3,730 22,733 16,941 9,524 83.84%
  QoQ % 29.06% 76.05% 180.83% -83.59% 34.19% 77.88% -
  Horiz. % 249.90% 193.63% 109.99% 39.16% 238.69% 177.88% 100.00%
Tax -6,237 -5,573 -3,031 -1,040 -5,767 -5,752 -2,733 73.08%
  QoQ % -11.91% -83.87% -191.44% 81.97% -0.26% -110.46% -
  Horiz. % 228.21% 203.92% 110.90% 38.05% 211.01% 210.46% 100.00%
NP 17,563 12,868 7,444 2,690 16,966 11,189 6,791 88.09%
  QoQ % 36.49% 72.86% 176.73% -84.14% 51.63% 64.76% -
  Horiz. % 258.62% 189.49% 109.62% 39.61% 249.83% 164.76% 100.00%
NP to SH 17,502 12,804 7,420 2,688 16,908 11,133 6,751 88.39%
  QoQ % 36.69% 72.56% 176.04% -84.10% 51.87% 64.91% -
  Horiz. % 259.25% 189.66% 109.91% 39.82% 250.45% 164.91% 100.00%
Tax Rate 26.21 % 30.22 % 28.94 % 27.88 % 25.37 % 33.95 % 28.70 % -5.86%
  QoQ % -13.27% 4.42% 3.80% 9.89% -25.27% 18.29% -
  Horiz. % 91.32% 105.30% 100.84% 97.14% 88.40% 118.29% 100.00%
Total Cost 264,120 172,544 113,615 47,956 157,257 121,675 81,034 119.36%
  QoQ % 53.07% 51.87% 136.92% -69.50% 29.24% 50.15% -
  Horiz. % 325.94% 212.93% 140.21% 59.18% 194.06% 150.15% 100.00%
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.50%
  QoQ % 2.59% 3.08% 4.91% 10.98% 5.03% 3.65% -
  Horiz. % 134.03% 130.65% 126.75% 120.81% 108.86% 103.65% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,781 2,768 2,698 - 3,285 3,268 2,667 2.84%
  QoQ % 0.48% 2.60% 0.00% 0.00% 0.52% 22.55% -
  Horiz. % 104.30% 103.80% 101.17% 0.00% 123.19% 122.55% 100.00%
Div Payout % 15.89 % 21.62 % 36.36 % - % 19.43 % 29.36 % 39.51 % -45.42%
  QoQ % -26.50% -40.54% 0.00% 0.00% -33.82% -25.69% -
  Horiz. % 40.22% 54.72% 92.03% 0.00% 49.18% 74.31% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.50%
  QoQ % 2.59% 3.08% 4.91% 10.98% 5.03% 3.65% -
  Horiz. % 134.03% 130.65% 126.75% 120.81% 108.86% 103.65% 100.00%
NOSH 1,159,072 1,153,513 1,124,242 1,120,000 1,026,729 1,021,376 833,456 24.52%
  QoQ % 0.48% 2.60% 0.38% 9.08% 0.52% 22.55% -
  Horiz. % 139.07% 138.40% 134.89% 134.38% 123.19% 122.55% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.24 % 6.94 % 6.15 % 5.31 % 9.74 % 8.42 % 7.73 % -13.27%
  QoQ % -10.09% 12.85% 15.82% -45.48% 15.68% 8.93% -
  Horiz. % 80.72% 89.78% 79.56% 68.69% 126.00% 108.93% 100.00%
ROE 8.60 % 6.45 % 3.86 % 1.47 % 10.23 % 7.07 % 4.45 % 54.97%
  QoQ % 33.33% 67.10% 162.59% -85.63% 44.70% 58.88% -
  Horiz. % 193.26% 144.94% 86.74% 33.03% 229.89% 158.88% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.30 16.07 10.77 4.52 16.97 13.01 10.54 74.25%
  QoQ % 51.21% 49.21% 138.27% -73.36% 30.44% 23.43% -
  Horiz. % 230.55% 152.47% 102.18% 42.88% 161.01% 123.43% 100.00%
EPS 1.51 1.11 0.66 0.24 1.64 1.09 0.81 51.30%
  QoQ % 36.04% 68.18% 175.00% -85.37% 50.46% 34.57% -
  Horiz. % 186.42% 137.04% 81.48% 29.63% 202.47% 134.57% 100.00%
DPS 0.24 0.24 0.24 0.00 0.32 0.32 0.32 -17.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 75.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1756 0.1720 0.1712 0.1638 0.1610 0.1541 0.1822 -2.42%
  QoQ % 2.09% 0.47% 4.52% 1.74% 4.48% -15.42% -
  Horiz. % 96.38% 94.40% 93.96% 89.90% 88.36% 84.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.79 9.08 5.93 2.48 8.53 6.50 4.30 117.01%
  QoQ % 51.87% 53.12% 139.11% -70.93% 31.23% 51.16% -
  Horiz. % 320.70% 211.16% 137.91% 57.67% 198.37% 151.16% 100.00%
EPS 0.86 0.63 0.36 0.13 0.83 0.54 0.33 89.05%
  QoQ % 36.51% 75.00% 176.92% -84.34% 53.70% 63.64% -
  Horiz. % 260.61% 190.91% 109.09% 39.39% 251.52% 163.64% 100.00%
DPS 0.14 0.14 0.13 0.00 0.16 0.16 0.13 5.05%
  QoQ % 0.00% 7.69% 0.00% 0.00% 0.00% 23.08% -
  Horiz. % 107.69% 107.69% 100.00% 0.00% 123.08% 123.08% 100.00%
NAPS 0.0996 0.0971 0.0942 0.0898 0.0809 0.0770 0.0743 21.51%
  QoQ % 2.57% 3.08% 4.90% 11.00% 5.06% 3.63% -
  Horiz. % 134.05% 130.69% 126.78% 120.86% 108.88% 103.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1900 0.1600 0.2100 0.2300 0.2200 0.1700 0.2200 -
P/RPS 0.78 1.00 1.95 5.09 1.30 1.31 2.09 -48.07%
  QoQ % -22.00% -48.72% -61.69% 291.54% -0.76% -37.32% -
  Horiz. % 37.32% 47.85% 93.30% 243.54% 62.20% 62.68% 100.00%
P/EPS 12.58 14.41 31.82 95.83 13.36 15.60 27.16 -40.05%
  QoQ % -12.70% -54.71% -66.80% 617.29% -14.36% -42.56% -
  Horiz. % 46.32% 53.06% 117.16% 352.84% 49.19% 57.44% 100.00%
EY 7.95 6.94 3.14 1.04 7.49 6.41 3.68 66.88%
  QoQ % 14.55% 121.02% 201.92% -86.11% 16.85% 74.18% -
  Horiz. % 216.03% 188.59% 85.33% 28.26% 203.53% 174.18% 100.00%
DY 1.26 1.50 1.14 0.00 1.45 1.88 1.45 -8.92%
  QoQ % -16.00% 31.58% 0.00% 0.00% -22.87% 29.66% -
  Horiz. % 86.90% 103.45% 78.62% 0.00% 100.00% 129.66% 100.00%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.28%
  QoQ % 16.13% -24.39% -12.14% 2.19% 24.55% -9.09% -
  Horiz. % 89.26% 76.86% 101.65% 115.70% 113.22% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.2000 0.1900 0.1800 0.2300 0.2500 0.2500 0.1900 -
P/RPS 0.82 1.18 1.67 5.09 1.47 1.92 1.80 -40.71%
  QoQ % -30.51% -29.34% -67.19% 246.26% -23.44% 6.67% -
  Horiz. % 45.56% 65.56% 92.78% 282.78% 81.67% 106.67% 100.00%
P/EPS 13.25 17.12 27.27 95.83 15.18 22.94 23.46 -31.60%
  QoQ % -22.61% -37.22% -71.54% 531.29% -33.83% -2.22% -
  Horiz. % 56.48% 72.98% 116.24% 408.48% 64.71% 97.78% 100.00%
EY 7.55 5.84 3.67 1.04 6.59 4.36 4.26 46.30%
  QoQ % 29.28% 59.13% 252.88% -84.22% 51.15% 2.35% -
  Horiz. % 177.23% 137.09% 86.15% 24.41% 154.69% 102.35% 100.00%
DY 1.20 1.26 1.33 0.00 1.28 1.28 1.68 -20.04%
  QoQ % -4.76% -5.26% 0.00% 0.00% 0.00% -23.81% -
  Horiz. % 71.43% 75.00% 79.17% 0.00% 76.19% 76.19% 100.00%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%
  QoQ % 3.64% 4.76% -25.00% -9.68% -4.32% 55.77% -
  Horiz. % 109.62% 105.77% 100.96% 134.62% 149.04% 155.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

98  94  411  1915 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DGB-WC 0.02+0.015 
 DNEX 0.2550.00 
 DGB 0.10-0.005 
 XOX 0.0950.00 
 KTG 0.255+0.01 
 DNEX-WD 0.0450.00 
 KNM 0.1850.00 
 MELEWAR 0.505+0.01 
 LIONIND 0.73+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS