Highlights

[DAYA] QoQ Quarter Result on 2011-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -53.45%    YoY -     13.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 96,271 64,353 70,413 50,646 41,357 45,040 52,406 49.83%
  QoQ % 49.60% -8.61% 39.03% 22.46% -8.18% -14.06% -
  Horiz. % 183.70% 122.80% 134.36% 96.64% 78.92% 85.94% 100.00%
PBT 5,359 7,966 6,744 3,730 5,792 7,417 6,165 -8.89%
  QoQ % -32.73% 18.12% 80.80% -35.60% -21.91% 20.31% -
  Horiz. % 86.93% 129.21% 109.39% 60.50% 93.95% 120.31% 100.00%
Tax -664 -2,542 -1,990 -1,040 -15 -3,019 -1,735 -47.20%
  QoQ % 73.88% -27.74% -91.35% -6,833.33% 99.50% -74.01% -
  Horiz. % 38.27% 146.51% 114.70% 59.94% 0.86% 174.01% 100.00%
NP 4,695 5,424 4,754 2,690 5,777 4,398 4,430 3.94%
  QoQ % -13.44% 14.09% 76.73% -53.44% 31.36% -0.72% -
  Horiz. % 105.98% 122.44% 107.31% 60.72% 130.41% 99.28% 100.00%
NP to SH 4,698 5,384 4,732 2,688 5,775 4,382 4,398 4.48%
  QoQ % -12.74% 13.78% 76.04% -53.45% 31.79% -0.36% -
  Horiz. % 106.82% 122.42% 107.59% 61.12% 131.31% 99.64% 100.00%
Tax Rate 12.39 % 31.91 % 29.51 % 27.88 % 0.26 % 40.70 % 28.14 % -42.04%
  QoQ % -61.17% 8.13% 5.85% 10,623.08% -99.36% 44.63% -
  Horiz. % 44.03% 113.40% 104.87% 99.08% 0.92% 144.63% 100.00%
Total Cost 91,576 58,929 65,659 47,956 35,580 40,642 47,976 53.70%
  QoQ % 55.40% -10.25% 36.92% 34.78% -12.46% -15.29% -
  Horiz. % 190.88% 122.83% 136.86% 99.96% 74.16% 84.71% 100.00%
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
  QoQ % 2.79% 6.69% 5.14% 7.56% 3.56% 6.88% -
  Horiz. % 137.27% 133.54% 125.17% 119.05% 110.68% 106.88% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,704 - 3,390 3,420 2,706 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.88% 26.37% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% -24.79% 26.83% -
  Horiz. % 0.00% 0.00% 92.85% 0.00% 95.39% 126.83% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
  QoQ % 2.79% 6.69% 5.14% 7.56% 3.56% 6.88% -
  Horiz. % 137.27% 133.54% 125.17% 119.05% 110.68% 106.88% 100.00%
NOSH 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 1,068,780 845,769 26.51%
  QoQ % 0.68% 6.19% 0.60% 5.72% -0.88% 26.37% -
  Horiz. % 142.43% 141.46% 133.21% 132.42% 125.26% 126.37% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.88 % 8.43 % 6.75 % 5.31 % 13.97 % 9.76 % 8.45 % -30.58%
  QoQ % -42.11% 24.89% 27.12% -61.99% 43.14% 15.50% -
  Horiz. % 57.75% 99.76% 79.88% 62.84% 165.33% 115.50% 100.00%
ROE 2.22 % 2.62 % 2.45 % 1.47 % 3.39 % 2.66 % 2.85 % -15.30%
  QoQ % -15.27% 6.94% 66.67% -56.64% 27.44% -6.67% -
  Horiz. % 77.89% 91.93% 85.96% 51.58% 118.95% 93.33% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.99 5.38 6.25 4.52 3.90 4.21 6.20 18.37%
  QoQ % 48.51% -13.92% 38.27% 15.90% -7.36% -32.10% -
  Horiz. % 128.87% 86.77% 100.81% 72.90% 62.90% 67.90% 100.00%
EPS 0.39 0.45 0.42 0.24 0.54 0.41 0.52 -17.41%
  QoQ % -13.33% 7.14% 75.00% -55.56% 31.71% -21.15% -
  Horiz. % 75.00% 86.54% 80.77% 46.15% 103.85% 78.85% 100.00%
DPS 0.00 0.00 0.24 0.00 0.32 0.32 0.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1756 0.1720 0.1712 0.1638 0.1610 0.1541 0.1822 -2.42%
  QoQ % 2.09% 0.47% 4.52% 1.74% 4.48% -15.42% -
  Horiz. % 96.38% 94.40% 93.96% 89.90% 88.36% 84.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.71 3.15 3.45 2.48 2.02 2.20 2.57 49.59%
  QoQ % 49.52% -8.70% 39.11% 22.77% -8.18% -14.40% -
  Horiz. % 183.27% 122.57% 134.24% 96.50% 78.60% 85.60% 100.00%
EPS 0.23 0.26 0.23 0.13 0.28 0.21 0.22 3.00%
  QoQ % -11.54% 13.04% 76.92% -53.57% 33.33% -4.55% -
  Horiz. % 104.55% 118.18% 104.55% 59.09% 127.27% 95.45% 100.00%
DPS 0.00 0.00 0.13 0.00 0.17 0.17 0.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 30.77% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 130.77% 130.77% 100.00%
NAPS 0.1035 0.1007 0.0944 0.0898 0.0835 0.0806 0.0754 23.44%
  QoQ % 2.78% 6.67% 5.12% 7.54% 3.60% 6.90% -
  Horiz. % 137.27% 133.55% 125.20% 119.10% 110.74% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1900 0.1600 0.2100 0.2300 0.2200 0.1700 0.2200 -
P/RPS 2.38 2.97 3.36 5.09 5.64 4.03 3.55 -23.34%
  QoQ % -19.87% -11.61% -33.99% -9.75% 39.95% 13.52% -
  Horiz. % 67.04% 83.66% 94.65% 143.38% 158.87% 113.52% 100.00%
P/EPS 48.72 35.56 50.00 95.83 40.36 41.46 42.31 9.83%
  QoQ % 37.01% -28.88% -47.82% 137.44% -2.65% -2.01% -
  Horiz. % 115.15% 84.05% 118.18% 226.49% 95.39% 97.99% 100.00%
EY 2.05 2.81 2.00 1.04 2.48 2.41 2.36 -8.94%
  QoQ % -27.05% 40.50% 92.31% -58.06% 2.90% 2.12% -
  Horiz. % 86.86% 119.07% 84.75% 44.07% 105.08% 102.12% 100.00%
DY 0.00 0.00 1.14 0.00 1.45 1.88 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.87% 29.66% -
  Horiz. % 0.00% 0.00% 78.62% 0.00% 100.00% 129.66% 100.00%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.28%
  QoQ % 16.13% -24.39% -12.14% 2.19% 24.55% -9.09% -
  Horiz. % 89.26% 76.86% 101.65% 115.70% 113.22% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.2000 0.1900 0.1800 0.2300 0.2500 0.2500 0.1900 -
P/RPS 2.50 3.53 2.88 5.09 6.40 5.93 3.07 -12.76%
  QoQ % -29.18% 22.57% -43.42% -20.47% 7.93% 93.16% -
  Horiz. % 81.43% 114.98% 93.81% 165.80% 208.47% 193.16% 100.00%
P/EPS 51.28 42.22 42.86 95.83 45.86 60.98 36.54 25.27%
  QoQ % 21.46% -1.49% -55.27% 108.96% -24.80% 66.89% -
  Horiz. % 140.34% 115.54% 117.30% 262.26% 125.51% 166.89% 100.00%
EY 1.95 2.37 2.33 1.04 2.18 1.64 2.74 -20.24%
  QoQ % -17.72% 1.72% 124.04% -52.29% 32.93% -40.15% -
  Horiz. % 71.17% 86.50% 85.04% 37.96% 79.56% 59.85% 100.00%
DY 0.00 0.00 1.33 0.00 1.28 1.28 1.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -23.81% -
  Horiz. % 0.00% 0.00% 79.17% 0.00% 76.19% 76.19% 100.00%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%
  QoQ % 3.64% 4.76% -25.00% -9.68% -4.32% 55.77% -
  Horiz. % 109.62% 105.77% 100.96% 134.62% 149.04% 155.77% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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