Highlights

[DAYA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -12.74%    YoY -     -18.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 72,881 75,379 30,355 96,271 64,353 70,413 50,646 27.38%
  QoQ % -3.31% 148.32% -68.47% 49.60% -8.61% 39.03% -
  Horiz. % 143.90% 148.84% 59.94% 190.09% 127.06% 139.03% 100.00%
PBT 8,083 9,036 4,589 5,359 7,966 6,744 3,730 67.22%
  QoQ % -10.55% 96.91% -14.37% -32.73% 18.12% 80.80% -
  Horiz. % 216.70% 242.25% 123.03% 143.67% 213.57% 180.80% 100.00%
Tax -1,766 -3,318 -1,653 -664 -2,542 -1,990 -1,040 42.20%
  QoQ % 46.78% -100.73% -148.95% 73.88% -27.74% -91.35% -
  Horiz. % 169.81% 319.04% 158.94% 63.85% 244.42% 191.35% 100.00%
NP 6,317 5,718 2,936 4,695 5,424 4,754 2,690 76.40%
  QoQ % 10.48% 94.75% -37.47% -13.44% 14.09% 76.73% -
  Horiz. % 234.83% 212.57% 109.14% 174.54% 201.64% 176.73% 100.00%
NP to SH 6,329 5,718 2,939 4,698 5,384 4,732 2,688 76.71%
  QoQ % 10.69% 94.56% -37.44% -12.74% 13.78% 76.04% -
  Horiz. % 235.45% 212.72% 109.34% 174.78% 200.30% 176.04% 100.00%
Tax Rate 21.85 % 36.72 % 36.02 % 12.39 % 31.91 % 29.51 % 27.88 % -14.96%
  QoQ % -40.50% 1.94% 190.72% -61.17% 8.13% 5.85% -
  Horiz. % 78.37% 131.71% 129.20% 44.44% 114.45% 105.85% 100.00%
Total Cost 66,564 69,661 27,419 91,576 58,929 65,659 47,956 24.36%
  QoQ % -4.45% 154.06% -70.06% 55.40% -10.25% 36.92% -
  Horiz. % 138.80% 145.26% 57.18% 190.96% 122.88% 136.92% 100.00%
Net Worth 219,445 21,837,894 214,424 211,530 205,788 192,885 183,456 12.65%
  QoQ % -99.00% 10,084.42% 1.37% 2.79% 6.69% 5.14% -
  Horiz. % 119.62% 11,903.61% 116.88% 115.30% 112.17% 105.14% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,041 - - - 2,704 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.48% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 53.19 % - % - % - % 57.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.09% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 219,445 21,837,894 214,424 211,530 205,788 192,885 183,456 12.65%
  QoQ % -99.00% 10,084.42% 1.37% 2.79% 6.69% 5.14% -
  Horiz. % 119.62% 11,903.61% 116.88% 115.30% 112.17% 105.14% 100.00%
NOSH 1,217,115 1,216,595 1,224,583 1,204,615 1,196,444 1,126,666 1,120,000 5.68%
  QoQ % 0.04% -0.65% 1.66% 0.68% 6.19% 0.60% -
  Horiz. % 108.67% 108.62% 109.34% 107.55% 106.83% 100.60% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.67 % 7.59 % 9.67 % 4.88 % 8.43 % 6.75 % 5.31 % 38.54%
  QoQ % 14.23% -21.51% 98.16% -42.11% 24.89% 27.12% -
  Horiz. % 163.28% 142.94% 182.11% 91.90% 158.76% 127.12% 100.00%
ROE 2.88 % 0.03 % 1.37 % 2.22 % 2.62 % 2.45 % 1.47 % 56.38%
  QoQ % 9,500.00% -97.81% -38.29% -15.27% 6.94% 66.67% -
  Horiz. % 195.92% 2.04% 93.20% 151.02% 178.23% 166.67% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.99 6.20 2.48 7.99 5.38 6.25 4.52 20.59%
  QoQ % -3.39% 150.00% -68.96% 48.51% -13.92% 38.27% -
  Horiz. % 132.52% 137.17% 54.87% 176.77% 119.03% 138.27% 100.00%
EPS 0.52 0.47 0.24 0.39 0.45 0.42 0.24 67.21%
  QoQ % 10.64% 95.83% -38.46% -13.33% 7.14% 75.00% -
  Horiz. % 216.67% 195.83% 100.00% 162.50% 187.50% 175.00% 100.00%
DPS 0.00 0.25 0.00 0.00 0.00 0.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.17% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1803 17.9500 0.1751 0.1756 0.1720 0.1712 0.1638 6.59%
  QoQ % -99.00% 10,151.29% -0.28% 2.09% 0.47% 4.52% -
  Horiz. % 110.07% 10,958.49% 106.90% 107.20% 105.01% 104.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.57 3.69 1.49 4.71 3.15 3.45 2.48 27.41%
  QoQ % -3.25% 147.65% -68.37% 49.52% -8.70% 39.11% -
  Horiz. % 143.95% 148.79% 60.08% 189.92% 127.02% 139.11% 100.00%
EPS 0.31 0.28 0.14 0.23 0.26 0.23 0.13 78.21%
  QoQ % 10.71% 100.00% -39.13% -11.54% 13.04% 76.92% -
  Horiz. % 238.46% 215.38% 107.69% 176.92% 200.00% 176.92% 100.00%
DPS 0.00 0.15 0.00 0.00 0.00 0.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1074 10.6894 0.1050 0.1035 0.1007 0.0944 0.0898 12.64%
  QoQ % -99.00% 10,080.38% 1.45% 2.78% 6.67% 5.12% -
  Horiz. % 119.60% 11,903.56% 116.93% 115.26% 112.14% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1900 0.2000 0.1900 0.1900 0.1600 0.2100 0.2300 -
P/RPS 3.17 3.23 7.66 2.38 2.97 3.36 5.09 -27.01%
  QoQ % -1.86% -57.83% 221.85% -19.87% -11.61% -33.99% -
  Horiz. % 62.28% 63.46% 150.49% 46.76% 58.35% 66.01% 100.00%
P/EPS 36.54 42.55 79.17 48.72 35.56 50.00 95.83 -47.32%
  QoQ % -14.12% -46.25% 62.50% 37.01% -28.88% -47.82% -
  Horiz. % 38.13% 44.40% 82.62% 50.84% 37.11% 52.18% 100.00%
EY 2.74 2.35 1.26 2.05 2.81 2.00 1.04 90.42%
  QoQ % 16.60% 86.51% -38.54% -27.05% 40.50% 92.31% -
  Horiz. % 263.46% 225.96% 121.15% 197.12% 270.19% 192.31% 100.00%
DY 0.00 1.25 0.00 0.00 0.00 1.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.65% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.01 1.09 1.08 0.93 1.23 1.40 -17.41%
  QoQ % 10,400.00% -99.08% 0.93% 16.13% -24.39% -12.14% -
  Horiz. % 75.00% 0.71% 77.86% 77.14% 66.43% 87.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 19/05/11 -
Price 0.1900 0.2000 0.2000 0.2000 0.1900 0.1800 0.2300 -
P/RPS 3.17 3.23 8.07 2.50 3.53 2.88 5.09 -27.01%
  QoQ % -1.86% -59.98% 222.80% -29.18% 22.57% -43.42% -
  Horiz. % 62.28% 63.46% 158.55% 49.12% 69.35% 56.58% 100.00%
P/EPS 36.54 42.55 83.33 51.28 42.22 42.86 95.83 -47.32%
  QoQ % -14.12% -48.94% 62.50% 21.46% -1.49% -55.27% -
  Horiz. % 38.13% 44.40% 86.96% 53.51% 44.06% 44.73% 100.00%
EY 2.74 2.35 1.20 1.95 2.37 2.33 1.04 90.42%
  QoQ % 16.60% 95.83% -38.46% -17.72% 1.72% 124.04% -
  Horiz. % 263.46% 225.96% 115.38% 187.50% 227.88% 224.04% 100.00%
DY 0.00 1.25 0.00 0.00 0.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.98% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.05 0.01 1.14 1.14 1.10 1.05 1.40 -17.41%
  QoQ % 10,400.00% -99.12% 0.00% 3.64% 4.76% -25.00% -
  Horiz. % 75.00% 0.71% 81.43% 81.43% 78.57% 75.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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