Highlights

[DAYA] QoQ Quarter Result on 2011-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     13.78%    YoY -     22.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 75,379 30,355 96,271 64,353 70,413 50,646 41,357 49.27%
  QoQ % 148.32% -68.47% 49.60% -8.61% 39.03% 22.46% -
  Horiz. % 182.26% 73.40% 232.78% 155.60% 170.26% 122.46% 100.00%
PBT 9,036 4,589 5,359 7,966 6,744 3,730 5,792 34.55%
  QoQ % 96.91% -14.37% -32.73% 18.12% 80.80% -35.60% -
  Horiz. % 156.01% 79.23% 92.52% 137.53% 116.44% 64.40% 100.00%
Tax -3,318 -1,653 -664 -2,542 -1,990 -1,040 -15 3,569.60%
  QoQ % -100.73% -148.95% 73.88% -27.74% -91.35% -6,833.33% -
  Horiz. % 22,120.00% 11,020.00% 4,426.67% 16,946.67% 13,266.67% 6,933.33% 100.00%
NP 5,718 2,936 4,695 5,424 4,754 2,690 5,777 -0.68%
  QoQ % 94.75% -37.47% -13.44% 14.09% 76.73% -53.44% -
  Horiz. % 98.98% 50.82% 81.27% 93.89% 82.29% 46.56% 100.00%
NP to SH 5,718 2,939 4,698 5,384 4,732 2,688 5,775 -0.66%
  QoQ % 94.56% -37.44% -12.74% 13.78% 76.04% -53.45% -
  Horiz. % 99.01% 50.89% 81.35% 93.23% 81.94% 46.55% 100.00%
Tax Rate 36.72 % 36.02 % 12.39 % 31.91 % 29.51 % 27.88 % 0.26 % 2,620.17%
  QoQ % 1.94% 190.72% -61.17% 8.13% 5.85% 10,623.08% -
  Horiz. % 14,123.08% 13,853.85% 4,765.39% 12,273.08% 11,350.00% 10,723.08% 100.00%
Total Cost 69,661 27,419 91,576 58,929 65,659 47,956 35,580 56.57%
  QoQ % 154.06% -70.06% 55.40% -10.25% 36.92% 34.78% -
  Horiz. % 195.79% 77.06% 257.38% 165.62% 184.54% 134.78% 100.00%
Net Worth 21,837,894 214,424 211,530 205,788 192,885 183,456 170,561 2,447.83%
  QoQ % 10,084.42% 1.37% 2.79% 6.69% 5.14% 7.56% -
  Horiz. % 12,803.54% 125.72% 124.02% 120.65% 113.09% 107.56% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,041 - - - 2,704 - 3,390 -6.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.72% 0.00% 0.00% 0.00% 79.76% 0.00% 100.00%
Div Payout % 53.19 % - % - % - % 57.14 % - % 58.70 % -6.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.61% 0.00% 0.00% 0.00% 97.34% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,837,894 214,424 211,530 205,788 192,885 183,456 170,561 2,447.83%
  QoQ % 10,084.42% 1.37% 2.79% 6.69% 5.14% 7.56% -
  Horiz. % 12,803.54% 125.72% 124.02% 120.65% 113.09% 107.56% 100.00%
NOSH 1,216,595 1,224,583 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 9.67%
  QoQ % -0.65% 1.66% 0.68% 6.19% 0.60% 5.72% -
  Horiz. % 114.84% 115.59% 113.71% 112.94% 106.35% 105.72% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.59 % 9.67 % 4.88 % 8.43 % 6.75 % 5.31 % 13.97 % -33.44%
  QoQ % -21.51% 98.16% -42.11% 24.89% 27.12% -61.99% -
  Horiz. % 54.33% 69.22% 34.93% 60.34% 48.32% 38.01% 100.00%
ROE 0.03 % 1.37 % 2.22 % 2.62 % 2.45 % 1.47 % 3.39 % -95.73%
  QoQ % -97.81% -38.29% -15.27% 6.94% 66.67% -56.64% -
  Horiz. % 0.88% 40.41% 65.49% 77.29% 72.27% 43.36% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.20 2.48 7.99 5.38 6.25 4.52 3.90 36.25%
  QoQ % 150.00% -68.96% 48.51% -13.92% 38.27% 15.90% -
  Horiz. % 158.97% 63.59% 204.87% 137.95% 160.26% 115.90% 100.00%
EPS 0.47 0.24 0.39 0.45 0.42 0.24 0.54 -8.85%
  QoQ % 95.83% -38.46% -13.33% 7.14% 75.00% -55.56% -
  Horiz. % 87.04% 44.44% 72.22% 83.33% 77.78% 44.44% 100.00%
DPS 0.25 0.00 0.00 0.00 0.24 0.00 0.32 -15.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.12% 0.00% 0.00% 0.00% 75.00% 0.00% 100.00%
NAPS 17.9500 0.1751 0.1756 0.1720 0.1712 0.1638 0.1610 2,223.13%
  QoQ % 10,151.29% -0.28% 2.09% 0.47% 4.52% 1.74% -
  Horiz. % 11,149.07% 108.76% 109.07% 106.83% 106.34% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.69 1.49 4.71 3.15 3.45 2.48 2.02 49.49%
  QoQ % 147.65% -68.37% 49.52% -8.70% 39.11% 22.77% -
  Horiz. % 182.67% 73.76% 233.17% 155.94% 170.79% 122.77% 100.00%
EPS 0.28 0.14 0.23 0.26 0.23 0.13 0.28 -
  QoQ % 100.00% -39.13% -11.54% 13.04% 76.92% -53.57% -
  Horiz. % 100.00% 50.00% 82.14% 92.86% 82.14% 46.43% 100.00%
DPS 0.15 0.00 0.00 0.00 0.13 0.00 0.17 -8.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 0.00% 0.00% 0.00% 76.47% 0.00% 100.00%
NAPS 10.6894 0.1050 0.1035 0.1007 0.0944 0.0898 0.0835 2,447.58%
  QoQ % 10,080.38% 1.45% 2.78% 6.67% 5.12% 7.54% -
  Horiz. % 12,801.68% 125.75% 123.95% 120.60% 113.05% 107.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2000 0.1900 0.1900 0.1600 0.2100 0.2300 0.2200 -
P/RPS 3.23 7.66 2.38 2.97 3.36 5.09 5.64 -31.06%
  QoQ % -57.83% 221.85% -19.87% -11.61% -33.99% -9.75% -
  Horiz. % 57.27% 135.82% 42.20% 52.66% 59.57% 90.25% 100.00%
P/EPS 42.55 79.17 48.72 35.56 50.00 95.83 40.36 3.59%
  QoQ % -46.25% 62.50% 37.01% -28.88% -47.82% 137.44% -
  Horiz. % 105.43% 196.16% 120.71% 88.11% 123.89% 237.44% 100.00%
EY 2.35 1.26 2.05 2.81 2.00 1.04 2.48 -3.53%
  QoQ % 86.51% -38.54% -27.05% 40.50% 92.31% -58.06% -
  Horiz. % 94.76% 50.81% 82.66% 113.31% 80.65% 41.94% 100.00%
DY 1.25 0.00 0.00 0.00 1.14 0.00 1.45 -9.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.21% 0.00% 0.00% 0.00% 78.62% 0.00% 100.00%
P/NAPS 0.01 1.09 1.08 0.93 1.23 1.40 1.37 -96.25%
  QoQ % -99.08% 0.93% 16.13% -24.39% -12.14% 2.19% -
  Horiz. % 0.73% 79.56% 78.83% 67.88% 89.78% 102.19% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 -
Price 0.2000 0.2000 0.2000 0.1900 0.1800 0.2300 0.2500 -
P/RPS 3.23 8.07 2.50 3.53 2.88 5.09 6.40 -36.64%
  QoQ % -59.98% 222.80% -29.18% 22.57% -43.42% -20.47% -
  Horiz. % 50.47% 126.09% 39.06% 55.16% 45.00% 79.53% 100.00%
P/EPS 42.55 83.33 51.28 42.22 42.86 95.83 45.86 -4.88%
  QoQ % -48.94% 62.50% 21.46% -1.49% -55.27% 108.96% -
  Horiz. % 92.78% 181.71% 111.82% 92.06% 93.46% 208.96% 100.00%
EY 2.35 1.20 1.95 2.37 2.33 1.04 2.18 5.14%
  QoQ % 95.83% -38.46% -17.72% 1.72% 124.04% -52.29% -
  Horiz. % 107.80% 55.05% 89.45% 108.72% 106.88% 47.71% 100.00%
DY 1.25 0.00 0.00 0.00 1.33 0.00 1.28 -1.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.66% 0.00% 0.00% 0.00% 103.91% 0.00% 100.00%
P/NAPS 0.01 1.14 1.14 1.10 1.05 1.40 1.55 -96.55%
  QoQ % -99.12% 0.00% 3.64% 4.76% -25.00% -9.68% -
  Horiz. % 0.65% 73.55% 73.55% 70.97% 67.74% 90.32% 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