Highlights

[DAYA] QoQ Quarter Result on 2014-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     91.19%    YoY -     23.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 193,181 202,768 160,056 178,707 174,089 129,307 139,956 24.04%
  QoQ % -4.73% 26.69% -10.44% 2.65% 34.63% -7.61% -
  Horiz. % 138.03% 144.88% 114.36% 127.69% 124.39% 92.39% 100.00%
PBT 13,540 1,318 -58,230 9,657 8,774 3,019 -15,535 -
  QoQ % 927.31% 102.26% -702.98% 10.06% 190.63% 119.43% -
  Horiz. % -87.16% -8.48% 374.83% -62.16% -56.48% -19.43% 100.00%
Tax -4,042 -740 8,998 -2,995 -2,985 -2,020 319 -
  QoQ % -446.22% -108.22% 400.43% -0.34% -47.77% -733.23% -
  Horiz. % -1,267.08% -231.97% 2,820.69% -938.87% -935.74% -633.23% 100.00%
NP 9,498 578 -49,232 6,662 5,789 999 -15,216 -
  QoQ % 1,543.25% 101.17% -839.00% 15.08% 479.48% 106.57% -
  Horiz. % -62.42% -3.80% 323.55% -43.78% -38.05% -6.57% 100.00%
NP to SH 8,774 -260 -48,562 8,938 4,675 949 -15,583 -
  QoQ % 3,474.62% 99.46% -643.32% 91.19% 392.62% 106.09% -
  Horiz. % -56.30% 1.67% 311.63% -57.36% -30.00% -6.09% 100.00%
Tax Rate 29.85 % 56.15 % - % 31.01 % 34.02 % 66.91 % - % -
  QoQ % -46.84% 0.00% 0.00% -8.85% -49.16% 0.00% -
  Horiz. % 44.61% 83.92% 0.00% 46.35% 50.84% 100.00% -
Total Cost 183,683 202,190 209,288 172,045 168,300 128,308 155,172 11.94%
  QoQ % -9.15% -3.39% 21.65% 2.23% 31.17% -17.31% -
  Horiz. % 118.37% 130.30% 134.87% 110.87% 108.46% 82.69% 100.00%
Net Worth 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
  QoQ % 28.94% -12.37% -16.59% 8.74% 1.91% 17.27% -
  Horiz. % 122.48% 94.98% 108.39% 129.95% 119.51% 117.27% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
  QoQ % 28.94% -12.37% -16.59% 8.74% 1.91% 17.27% -
  Horiz. % 122.48% 94.98% 108.39% 129.95% 119.51% 117.27% 100.00%
NOSH 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 1,256,693 20.23%
  QoQ % 27.34% -8.72% 1.98% 1.57% 1.42% 7.88% -
  Horiz. % 131.73% 103.45% 113.33% 111.13% 109.41% 107.88% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.92 % 0.29 % -30.76 % 3.73 % 3.33 % 0.77 % -10.87 % -
  QoQ % 1,596.55% 100.94% -924.66% 12.01% 332.47% 107.08% -
  Horiz. % -45.26% -2.67% 282.98% -34.31% -30.63% -7.08% 100.00%
ROE 2.99 % -0.11 % -18.69 % 2.87 % 1.63 % 0.34 % -6.50 % -
  QoQ % 2,818.18% 99.41% -751.22% 76.07% 379.41% 105.23% -
  Horiz. % -46.00% 1.69% 287.54% -44.15% -25.08% -5.23% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.67 15.60 11.24 12.80 12.66 9.54 11.14 3.16%
  QoQ % -25.19% 38.79% -12.19% 1.11% 32.70% -14.36% -
  Horiz. % 104.76% 140.04% 100.90% 114.90% 113.64% 85.64% 100.00%
EPS 0.53 -0.02 -3.41 0.64 0.34 0.07 -1.24 -
  QoQ % 2,750.00% 99.41% -632.81% 88.24% 385.71% 105.65% -
  Horiz. % -42.74% 1.61% 275.00% -51.61% -27.42% -5.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1773 0.1751 0.1824 0.2230 0.2083 0.2073 0.1907 -4.75%
  QoQ % 1.26% -4.00% -18.21% 7.06% 0.48% 8.70% -
  Horiz. % 92.97% 91.82% 95.65% 116.94% 109.23% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.46 9.93 7.83 8.75 8.52 6.33 6.85 24.09%
  QoQ % -4.73% 26.82% -10.51% 2.70% 34.60% -7.59% -
  Horiz. % 138.10% 144.96% 114.31% 127.74% 124.38% 92.41% 100.00%
EPS 0.43 -0.01 -2.38 0.44 0.23 0.05 -0.76 -
  QoQ % 4,400.00% 99.58% -640.91% 91.30% 360.00% 106.58% -
  Horiz. % -56.58% 1.32% 313.16% -57.89% -30.26% -6.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1437 0.1114 0.1272 0.1524 0.1402 0.1376 0.1173 14.53%
  QoQ % 28.99% -12.42% -16.54% 8.70% 1.89% 17.31% -
  Horiz. % 122.51% 94.97% 108.44% 129.92% 119.52% 117.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1150 0.1350 0.1550 0.2850 0.3100 0.3150 0.3750 -
P/RPS 0.99 0.87 1.38 2.23 2.45 3.30 3.37 -55.91%
  QoQ % 13.79% -36.96% -38.12% -8.98% -25.76% -2.08% -
  Horiz. % 29.38% 25.82% 40.95% 66.17% 72.70% 97.92% 100.00%
P/EPS 21.70 -675.00 -4.55 44.53 91.18 450.00 -30.24 -
  QoQ % 103.21% -14,735.16% -110.22% -51.16% -79.74% 1,588.10% -
  Horiz. % -71.76% 2,232.14% 15.05% -147.26% -301.52% -1,488.10% 100.00%
EY 4.61 -0.15 -22.00 2.25 1.10 0.22 -3.31 -
  QoQ % 3,173.33% 99.32% -1,077.78% 104.55% 400.00% 106.65% -
  Horiz. % -139.27% 4.53% 664.65% -67.98% -33.23% -6.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.77 0.85 1.28 1.49 1.52 1.97 -52.35%
  QoQ % -15.58% -9.41% -33.59% -14.09% -1.97% -22.84% -
  Horiz. % 32.99% 39.09% 43.15% 64.97% 75.63% 77.16% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.0950 0.1150 0.1500 0.2150 0.2950 0.3200 0.4050 -
P/RPS 0.81 0.74 1.33 1.68 2.33 3.36 3.64 -63.38%
  QoQ % 9.46% -44.36% -20.83% -27.90% -30.65% -7.69% -
  Horiz. % 22.25% 20.33% 36.54% 46.15% 64.01% 92.31% 100.00%
P/EPS 17.92 -575.00 -4.40 33.59 86.76 457.14 -32.66 -
  QoQ % 103.12% -12,968.18% -113.10% -61.28% -81.02% 1,499.69% -
  Horiz. % -54.87% 1,760.56% 13.47% -102.85% -265.65% -1,399.69% 100.00%
EY 5.58 -0.17 -22.73 2.98 1.15 0.22 -3.06 -
  QoQ % 3,382.35% 99.25% -862.75% 159.13% 422.73% 107.19% -
  Horiz. % -182.35% 5.56% 742.81% -97.39% -37.58% -7.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.66 0.82 0.96 1.42 1.54 2.12 -59.92%
  QoQ % -18.18% -19.51% -14.58% -32.39% -7.79% -27.36% -
  Horiz. % 25.47% 31.13% 38.68% 45.28% 66.98% 72.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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