Highlights

[DAYA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     10.69%    YoY -     17.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 131,052 100,150 98,314 72,881 75,379 30,355 96,271 22.85%
  QoQ % 30.86% 1.87% 34.90% -3.31% 148.32% -68.47% -
  Horiz. % 136.13% 104.03% 102.12% 75.70% 78.30% 31.53% 100.00%
PBT 10,022 7,536 6,678 8,083 9,036 4,589 5,359 51.85%
  QoQ % 32.99% 12.85% -17.38% -10.55% 96.91% -14.37% -
  Horiz. % 187.01% 140.62% 124.61% 150.83% 168.61% 85.63% 100.00%
Tax -2,877 -2,517 -1,533 -1,766 -3,318 -1,653 -664 166.01%
  QoQ % -14.30% -64.19% 13.19% 46.78% -100.73% -148.95% -
  Horiz. % 433.28% 379.07% 230.87% 265.96% 499.70% 248.95% 100.00%
NP 7,145 5,019 5,145 6,317 5,718 2,936 4,695 32.34%
  QoQ % 42.36% -2.45% -18.55% 10.48% 94.75% -37.47% -
  Horiz. % 152.18% 106.90% 109.58% 134.55% 121.79% 62.53% 100.00%
NP to SH 6,744 5,031 5,184 6,329 5,718 2,939 4,698 27.28%
  QoQ % 34.05% -2.95% -18.09% 10.69% 94.56% -37.44% -
  Horiz. % 143.55% 107.09% 110.34% 134.72% 121.71% 62.56% 100.00%
Tax Rate 28.71 % 33.40 % 22.96 % 21.85 % 36.72 % 36.02 % 12.39 % 75.20%
  QoQ % -14.04% 45.47% 5.08% -40.50% 1.94% 190.72% -
  Horiz. % 231.72% 269.57% 185.31% 176.35% 296.37% 290.72% 100.00%
Total Cost 123,907 95,131 93,169 66,564 69,661 27,419 91,576 22.36%
  QoQ % 30.25% 2.11% 39.97% -4.45% 154.06% -70.06% -
  Horiz. % 135.31% 103.88% 101.74% 72.69% 76.07% 29.94% 100.00%
Net Worth 244,782 234,370 230,157 219,445 21,837,894 214,424 211,530 10.23%
  QoQ % 4.44% 1.83% 4.88% -99.00% 10,084.42% 1.37% -
  Horiz. % 115.72% 110.80% 108.81% 103.74% 10,323.76% 101.37% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 3,041 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 53.19 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 244,782 234,370 230,157 219,445 21,837,894 214,424 211,530 10.23%
  QoQ % 4.44% 1.83% 4.88% -99.00% 10,084.42% 1.37% -
  Horiz. % 115.72% 110.80% 108.81% 103.74% 10,323.76% 101.37% 100.00%
NOSH 1,248,888 1,227,073 1,229,473 1,217,115 1,216,595 1,224,583 1,204,615 2.44%
  QoQ % 1.78% -0.20% 1.02% 0.04% -0.65% 1.66% -
  Horiz. % 103.68% 101.86% 102.06% 101.04% 100.99% 101.66% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.45 % 5.01 % 5.23 % 8.67 % 7.59 % 9.67 % 4.88 % 7.65%
  QoQ % 8.78% -4.21% -39.68% 14.23% -21.51% 98.16% -
  Horiz. % 111.68% 102.66% 107.17% 177.66% 155.53% 198.16% 100.00%
ROE 2.76 % 2.15 % 2.25 % 2.88 % 0.03 % 1.37 % 2.22 % 15.64%
  QoQ % 28.37% -4.44% -21.88% 9,500.00% -97.81% -38.29% -
  Horiz. % 124.32% 96.85% 101.35% 129.73% 1.35% 61.71% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.49 8.16 8.00 5.99 6.20 2.48 7.99 19.92%
  QoQ % 28.55% 2.00% 33.56% -3.39% 150.00% -68.96% -
  Horiz. % 131.29% 102.13% 100.13% 74.97% 77.60% 31.04% 100.00%
EPS 0.54 0.41 0.43 0.52 0.47 0.24 0.39 24.25%
  QoQ % 31.71% -4.65% -17.31% 10.64% 95.83% -38.46% -
  Horiz. % 138.46% 105.13% 110.26% 133.33% 120.51% 61.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1960 0.1910 0.1872 0.1803 17.9500 0.1751 0.1756 7.61%
  QoQ % 2.62% 2.03% 3.83% -99.00% 10,151.29% -0.28% -
  Horiz. % 111.62% 108.77% 106.61% 102.68% 10,222.10% 99.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.41 4.90 4.81 3.57 3.69 1.49 4.71 22.83%
  QoQ % 30.82% 1.87% 34.73% -3.25% 147.65% -68.37% -
  Horiz. % 136.09% 104.03% 102.12% 75.80% 78.34% 31.63% 100.00%
EPS 0.33 0.25 0.25 0.31 0.28 0.14 0.23 27.24%
  QoQ % 32.00% 0.00% -19.35% 10.71% 100.00% -39.13% -
  Horiz. % 143.48% 108.70% 108.70% 134.78% 121.74% 60.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1198 0.1147 0.1127 0.1074 10.6894 0.1050 0.1035 10.25%
  QoQ % 4.45% 1.77% 4.93% -99.00% 10,080.38% 1.45% -
  Horiz. % 115.75% 110.82% 108.89% 103.77% 10,327.92% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2400 0.2050 0.1900 0.1900 0.2000 0.1900 0.1900 -
P/RPS 2.29 2.51 2.38 3.17 3.23 7.66 2.38 -2.54%
  QoQ % -8.76% 5.46% -24.92% -1.86% -57.83% 221.85% -
  Horiz. % 96.22% 105.46% 100.00% 133.19% 135.71% 321.85% 100.00%
P/EPS 44.44 50.00 45.06 36.54 42.55 79.17 48.72 -5.95%
  QoQ % -11.12% 10.96% 23.32% -14.12% -46.25% 62.50% -
  Horiz. % 91.22% 102.63% 92.49% 75.00% 87.34% 162.50% 100.00%
EY 2.25 2.00 2.22 2.74 2.35 1.26 2.05 6.41%
  QoQ % 12.50% -9.91% -18.98% 16.60% 86.51% -38.54% -
  Horiz. % 109.76% 97.56% 108.29% 133.66% 114.63% 61.46% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.22 1.07 1.01 1.05 0.01 1.09 1.08 8.47%
  QoQ % 14.02% 5.94% -3.81% 10,400.00% -99.08% 0.93% -
  Horiz. % 112.96% 99.07% 93.52% 97.22% 0.93% 100.93% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 -
Price 0.3450 0.2650 0.2000 0.1900 0.2000 0.2000 0.2000 -
P/RPS 3.29 3.25 2.50 3.17 3.23 8.07 2.50 20.11%
  QoQ % 1.23% 30.00% -21.14% -1.86% -59.98% 222.80% -
  Horiz. % 131.60% 130.00% 100.00% 126.80% 129.20% 322.80% 100.00%
P/EPS 63.89 64.63 47.43 36.54 42.55 83.33 51.28 15.80%
  QoQ % -1.14% 36.26% 29.80% -14.12% -48.94% 62.50% -
  Horiz. % 124.59% 126.03% 92.49% 71.26% 82.98% 162.50% 100.00%
EY 1.57 1.55 2.11 2.74 2.35 1.20 1.95 -13.47%
  QoQ % 1.29% -26.54% -22.99% 16.60% 95.83% -38.46% -
  Horiz. % 80.51% 79.49% 108.21% 140.51% 120.51% 61.54% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.76 1.39 1.07 1.05 0.01 1.14 1.14 33.61%
  QoQ % 26.62% 29.91% 1.90% 10,400.00% -99.12% 0.00% -
  Horiz. % 154.39% 121.93% 93.86% 92.11% 0.88% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

714  394  552  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.125+0.01 
 BINTAI 1.05+0.205 
 KANGER 0.18+0.01 
 KNM 0.21+0.005 
 TOPBLDS 0.105+0.02 
 ARMADA 0.355+0.035 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 MTRONIC 0.120.00 

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