Highlights

[DAYA] QoQ Quarter Result on 2010-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -0.36%    YoY -     5.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 70,413 50,646 41,357 45,040 52,406 35,420 62,601 8.18%
  QoQ % 39.03% 22.46% -8.18% -14.06% 47.96% -43.42% -
  Horiz. % 112.48% 80.90% 66.06% 71.95% 83.71% 56.58% 100.00%
PBT 6,744 3,730 5,792 7,417 6,165 3,359 4,007 41.63%
  QoQ % 80.80% -35.60% -21.91% 20.31% 83.54% -16.17% -
  Horiz. % 168.31% 93.09% 144.55% 185.10% 153.86% 83.83% 100.00%
Tax -1,990 -1,040 -15 -3,019 -1,735 -998 -1,728 9.90%
  QoQ % -91.35% -6,833.33% 99.50% -74.01% -73.85% 42.25% -
  Horiz. % 115.16% 60.19% 0.87% 174.71% 100.41% 57.75% 100.00%
NP 4,754 2,690 5,777 4,398 4,430 2,361 2,279 63.48%
  QoQ % 76.73% -53.44% 31.36% -0.72% 87.63% 3.60% -
  Horiz. % 208.60% 118.03% 253.49% 192.98% 194.38% 103.60% 100.00%
NP to SH 4,732 2,688 5,775 4,382 4,398 2,361 2,152 69.34%
  QoQ % 76.04% -53.45% 31.79% -0.36% 86.28% 9.71% -
  Horiz. % 219.89% 124.91% 268.36% 203.62% 204.37% 109.71% 100.00%
Tax Rate 29.51 % 27.88 % 0.26 % 40.70 % 28.14 % 29.71 % 43.12 % -22.39%
  QoQ % 5.85% 10,623.08% -99.36% 44.63% -5.28% -31.10% -
  Horiz. % 68.44% 64.66% 0.60% 94.39% 65.26% 68.90% 100.00%
Total Cost 65,659 47,956 35,580 40,642 47,976 33,059 60,322 5.83%
  QoQ % 36.92% 34.78% -12.46% -15.29% 45.12% -45.20% -
  Horiz. % 108.85% 79.50% 58.98% 67.38% 79.53% 54.80% 100.00%
Net Worth 192,885 183,456 170,561 164,699 154,099 14,823,707 138,111 25.02%
  QoQ % 5.14% 7.56% 3.56% 6.88% -98.96% 10,633.11% -
  Horiz. % 139.66% 132.83% 123.50% 119.25% 111.58% 10,733.11% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,704 - 3,390 3,420 2,706 - - -
  QoQ % 0.00% 0.00% -0.88% 26.37% 0.00% 0.00% -
  Horiz. % 99.91% 0.00% 125.26% 126.37% 100.00% - -
Div Payout % 57.14 % - % 58.70 % 78.05 % 61.54 % - % - % -
  QoQ % 0.00% 0.00% -24.79% 26.83% 0.00% 0.00% -
  Horiz. % 92.85% 0.00% 95.39% 126.83% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 192,885 183,456 170,561 164,699 154,099 14,823,707 138,111 25.02%
  QoQ % 5.14% 7.56% 3.56% 6.88% -98.96% 10,633.11% -
  Horiz. % 139.66% 132.83% 123.50% 119.25% 111.58% 10,733.11% 100.00%
NOSH 1,126,666 1,120,000 1,059,387 1,068,780 845,769 843,214 799,259 25.80%
  QoQ % 0.60% 5.72% -0.88% 26.37% 0.30% 5.50% -
  Horiz. % 140.96% 140.13% 132.55% 133.72% 105.82% 105.50% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.75 % 5.31 % 13.97 % 9.76 % 8.45 % 6.67 % 3.64 % 51.11%
  QoQ % 27.12% -61.99% 43.14% 15.50% 26.69% 83.24% -
  Horiz. % 185.44% 145.88% 383.79% 268.13% 232.14% 183.24% 100.00%
ROE 2.45 % 1.47 % 3.39 % 2.66 % 2.85 % 0.02 % 1.56 % 35.22%
  QoQ % 66.67% -56.64% 27.44% -6.67% 14,150.00% -98.72% -
  Horiz. % 157.05% 94.23% 217.31% 170.51% 182.69% 1.28% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.25 4.52 3.90 4.21 6.20 4.20 7.83 -13.99%
  QoQ % 38.27% 15.90% -7.36% -32.10% 47.62% -46.36% -
  Horiz. % 79.82% 57.73% 49.81% 53.77% 79.18% 53.64% 100.00%
EPS 0.42 0.24 0.54 0.41 0.52 0.28 0.22 54.07%
  QoQ % 75.00% -55.56% 31.71% -21.15% 85.71% 27.27% -
  Horiz. % 190.91% 109.09% 245.45% 186.36% 236.36% 127.27% 100.00%
DPS 0.24 0.00 0.32 0.32 0.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 100.00% 100.00% - -
NAPS 0.1712 0.1638 0.1610 0.1541 0.1822 17.5800 0.1728 -0.62%
  QoQ % 4.52% 1.74% 4.48% -15.42% -98.96% 10,073.61% -
  Horiz. % 99.07% 94.79% 93.17% 89.18% 105.44% 10,173.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.45 2.48 2.02 2.20 2.57 1.73 3.06 8.35%
  QoQ % 39.11% 22.77% -8.18% -14.40% 48.55% -43.46% -
  Horiz. % 112.75% 81.05% 66.01% 71.90% 83.99% 56.54% 100.00%
EPS 0.23 0.13 0.28 0.21 0.22 0.12 0.11 63.74%
  QoQ % 76.92% -53.57% 33.33% -4.55% 83.33% 9.09% -
  Horiz. % 209.09% 118.18% 254.55% 190.91% 200.00% 109.09% 100.00%
DPS 0.13 0.00 0.17 0.17 0.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 30.77% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 130.77% 130.77% 100.00% - -
NAPS 0.0944 0.0898 0.0835 0.0806 0.0754 7.2560 0.0676 25.01%
  QoQ % 5.12% 7.54% 3.60% 6.90% -98.96% 10,633.73% -
  Horiz. % 139.64% 132.84% 123.52% 119.23% 111.54% 10,733.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2100 0.2300 0.2200 0.1700 0.2200 0.2600 0.3200 -
P/RPS 3.36 5.09 5.64 4.03 3.55 6.19 4.09 -12.32%
  QoQ % -33.99% -9.75% 39.95% 13.52% -42.65% 51.34% -
  Horiz. % 82.15% 124.45% 137.90% 98.53% 86.80% 151.34% 100.00%
P/EPS 50.00 95.83 40.36 41.46 42.31 92.86 118.85 -43.94%
  QoQ % -47.82% 137.44% -2.65% -2.01% -54.44% -21.87% -
  Horiz. % 42.07% 80.63% 33.96% 34.88% 35.60% 78.13% 100.00%
EY 2.00 1.04 2.48 2.41 2.36 1.08 0.84 78.59%
  QoQ % 92.31% -58.06% 2.90% 2.12% 118.52% 28.57% -
  Horiz. % 238.10% 123.81% 295.24% 286.90% 280.95% 128.57% 100.00%
DY 1.14 0.00 1.45 1.88 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% -22.87% 29.66% 0.00% 0.00% -
  Horiz. % 78.62% 0.00% 100.00% 129.66% 100.00% - -
P/NAPS 1.23 1.40 1.37 1.10 1.21 0.01 1.85 -23.88%
  QoQ % -12.14% 2.19% 24.55% -9.09% 12,000.00% -99.46% -
  Horiz. % 66.49% 75.68% 74.05% 59.46% 65.41% 0.54% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 -
Price 0.1800 0.2300 0.2500 0.2500 0.1900 0.2500 0.2600 -
P/RPS 2.88 5.09 6.40 5.93 3.07 5.95 3.32 -9.07%
  QoQ % -43.42% -20.47% 7.93% 93.16% -48.40% 79.22% -
  Horiz. % 86.75% 153.31% 192.77% 178.61% 92.47% 179.22% 100.00%
P/EPS 42.86 95.83 45.86 60.98 36.54 89.29 96.56 -41.90%
  QoQ % -55.27% 108.96% -24.80% 66.89% -59.08% -7.53% -
  Horiz. % 44.39% 99.24% 47.49% 63.15% 37.84% 92.47% 100.00%
EY 2.33 1.04 2.18 1.64 2.74 1.12 1.04 71.47%
  QoQ % 124.04% -52.29% 32.93% -40.15% 144.64% 7.69% -
  Horiz. % 224.04% 100.00% 209.62% 157.69% 263.46% 107.69% 100.00%
DY 1.33 0.00 1.28 1.28 1.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -23.81% 0.00% 0.00% -
  Horiz. % 79.17% 0.00% 76.19% 76.19% 100.00% - -
P/NAPS 1.05 1.40 1.55 1.62 1.04 0.01 1.50 -21.21%
  QoQ % -25.00% -9.68% -4.32% 55.77% 10,300.00% -99.33% -
  Horiz. % 70.00% 93.33% 103.33% 108.00% 69.33% 0.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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