Highlights

[DAYA] YoY Quarter Result on 2011-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     76.04%    YoY -     7.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 174,089 131,052 75,379 70,413 52,406 45,500 56,101 20.76%
  YoY % 32.84% 73.86% 7.05% 34.36% 15.18% -18.90% -
  Horiz. % 310.31% 233.60% 134.36% 125.51% 93.41% 81.10% 100.00%
PBT 8,774 10,022 9,036 6,744 6,165 5,637 9,022 -0.46%
  YoY % -12.45% 10.91% 33.99% 9.39% 9.37% -37.52% -
  Horiz. % 97.25% 111.08% 100.16% 74.75% 68.33% 62.48% 100.00%
Tax -2,985 -2,877 -3,318 -1,990 -1,735 -1,575 -2,445 3.38%
  YoY % -3.75% 13.29% -66.73% -14.70% -10.16% 35.58% -
  Horiz. % 122.09% 117.67% 135.71% 81.39% 70.96% 64.42% 100.00%
NP 5,789 7,145 5,718 4,754 4,430 4,062 6,577 -2.10%
  YoY % -18.98% 24.96% 20.28% 7.31% 9.06% -38.24% -
  Horiz. % 88.02% 108.64% 86.94% 72.28% 67.36% 61.76% 100.00%
NP to SH 4,675 6,744 5,718 4,732 4,398 4,090 6,534 -5.42%
  YoY % -30.68% 17.94% 20.84% 7.59% 7.53% -37.40% -
  Horiz. % 71.55% 103.21% 87.51% 72.42% 67.31% 62.60% 100.00%
Tax Rate 34.02 % 28.71 % 36.72 % 29.51 % 28.14 % 27.94 % 27.10 % 3.86%
  YoY % 18.50% -21.81% 24.43% 4.87% 0.72% 3.10% -
  Horiz. % 125.54% 105.94% 135.50% 108.89% 103.84% 103.10% 100.00%
Total Cost 168,300 123,907 69,661 65,659 47,976 41,438 49,524 22.60%
  YoY % 35.83% 77.87% 6.10% 36.86% 15.78% -16.33% -
  Horiz. % 339.84% 250.20% 140.66% 132.58% 96.87% 83.67% 100.00%
Net Worth 286,412 244,782 21,837,894 192,885 154,099 130,172 110,811 17.14%
  YoY % 17.01% -98.88% 11,221.70% 25.17% 18.38% 17.47% -
  Horiz. % 258.47% 220.90% 19,707.17% 174.07% 139.06% 117.47% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 3,041 2,704 2,706 2,359 886 -
  YoY % 0.00% 0.00% 12.48% -0.09% 14.70% 166.03% -
  Horiz. % 0.00% 0.00% 342.91% 304.86% 305.14% 266.03% 100.00%
Div Payout % - % - % 53.19 % 57.14 % 61.54 % 57.69 % 13.57 % -
  YoY % 0.00% 0.00% -6.91% -7.15% 6.67% 325.13% -
  Horiz. % 0.00% 0.00% 391.97% 421.08% 453.50% 425.13% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 286,412 244,782 21,837,894 192,885 154,099 130,172 110,811 17.14%
  YoY % 17.01% -98.88% 11,221.70% 25.17% 18.38% 17.47% -
  Horiz. % 258.47% 220.90% 19,707.17% 174.07% 139.06% 117.47% 100.00%
NOSH 1,374,999 1,248,888 1,216,595 1,126,666 845,769 786,538 295,656 29.18%
  YoY % 10.10% 2.65% 7.98% 33.21% 7.53% 166.03% -
  Horiz. % 465.07% 422.41% 411.49% 381.07% 286.07% 266.03% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.33 % 5.45 % 7.59 % 6.75 % 8.45 % 8.93 % 11.72 % -18.91%
  YoY % -38.90% -28.19% 12.44% -20.12% -5.38% -23.81% -
  Horiz. % 28.41% 46.50% 64.76% 57.59% 72.10% 76.19% 100.00%
ROE 1.63 % 2.76 % 0.03 % 2.45 % 2.85 % 3.14 % 5.90 % -19.29%
  YoY % -40.94% 9,100.00% -98.78% -14.04% -9.24% -46.78% -
  Horiz. % 27.63% 46.78% 0.51% 41.53% 48.31% 53.22% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.66 10.49 6.20 6.25 6.20 5.78 18.98 -6.52%
  YoY % 20.69% 69.19% -0.80% 0.81% 7.27% -69.55% -
  Horiz. % 66.70% 55.27% 32.67% 32.93% 32.67% 30.45% 100.00%
EPS 0.34 0.54 0.47 0.42 0.52 0.52 2.21 -26.79%
  YoY % -37.04% 14.89% 11.90% -19.23% 0.00% -76.47% -
  Horiz. % 15.38% 24.43% 21.27% 19.00% 23.53% 23.53% 100.00%
DPS 0.00 0.00 0.25 0.24 0.32 0.30 0.30 -
  YoY % 0.00% 0.00% 4.17% -25.00% 6.67% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 80.00% 106.67% 100.00% 100.00%
NAPS 0.2083 0.1960 17.9500 0.1712 0.1822 0.1655 0.3748 -9.32%
  YoY % 6.28% -98.91% 10,384.81% -6.04% 10.09% -55.84% -
  Horiz. % 55.58% 52.29% 4,789.22% 45.68% 48.61% 44.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.52 6.41 3.69 3.45 2.57 2.23 2.75 20.73%
  YoY % 32.92% 73.71% 6.96% 34.24% 15.25% -18.91% -
  Horiz. % 309.82% 233.09% 134.18% 125.45% 93.45% 81.09% 100.00%
EPS 0.23 0.33 0.28 0.23 0.22 0.20 0.32 -5.35%
  YoY % -30.30% 17.86% 21.74% 4.55% 10.00% -37.50% -
  Horiz. % 71.88% 103.13% 87.50% 71.88% 68.75% 62.50% 100.00%
DPS 0.00 0.00 0.15 0.13 0.13 0.12 0.04 -
  YoY % 0.00% 0.00% 15.38% 0.00% 8.33% 200.00% -
  Horiz. % 0.00% 0.00% 375.00% 325.00% 325.00% 300.00% 100.00%
NAPS 0.1402 0.1198 10.6894 0.0944 0.0754 0.0637 0.0542 17.15%
  YoY % 17.03% -98.88% 11,223.52% 25.20% 18.37% 17.53% -
  Horiz. % 258.67% 221.03% 19,722.14% 174.17% 139.11% 117.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3100 0.2400 0.2000 0.2100 0.2200 0.2500 0.3000 -
P/RPS 2.45 2.29 3.23 3.36 3.55 4.32 1.58 7.58%
  YoY % 6.99% -29.10% -3.87% -5.35% -17.82% 173.42% -
  Horiz. % 155.06% 144.94% 204.43% 212.66% 224.68% 273.42% 100.00%
P/EPS 91.18 44.44 42.55 50.00 42.31 48.08 13.57 37.35%
  YoY % 105.18% 4.44% -14.90% 18.18% -12.00% 254.31% -
  Horiz. % 671.92% 327.49% 313.56% 368.46% 311.79% 354.31% 100.00%
EY 1.10 2.25 2.35 2.00 2.36 2.08 7.37 -27.16%
  YoY % -51.11% -4.26% 17.50% -15.25% 13.46% -71.78% -
  Horiz. % 14.93% 30.53% 31.89% 27.14% 32.02% 28.22% 100.00%
DY 0.00 0.00 1.25 1.14 1.45 1.20 1.00 -
  YoY % 0.00% 0.00% 9.65% -21.38% 20.83% 20.00% -
  Horiz. % 0.00% 0.00% 125.00% 114.00% 145.00% 120.00% 100.00%
P/NAPS 1.49 1.22 0.01 1.23 1.21 1.51 0.80 10.92%
  YoY % 22.13% 12,100.00% -99.19% 1.65% -19.87% 88.75% -
  Horiz. % 186.25% 152.50% 1.25% 153.75% 151.25% 188.75% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 -
Price 0.2950 0.3450 0.2000 0.1800 0.1900 0.2500 0.3800 -
P/RPS 2.33 3.29 3.23 2.88 3.07 4.32 2.00 2.58%
  YoY % -29.18% 1.86% 12.15% -6.19% -28.94% 116.00% -
  Horiz. % 116.50% 164.50% 161.50% 144.00% 153.50% 216.00% 100.00%
P/EPS 86.76 63.89 42.55 42.86 36.54 48.08 17.19 30.95%
  YoY % 35.80% 50.15% -0.72% 17.30% -24.00% 179.70% -
  Horiz. % 504.71% 371.67% 247.53% 249.33% 212.57% 279.70% 100.00%
EY 1.15 1.57 2.35 2.33 2.74 2.08 5.82 -23.67%
  YoY % -26.75% -33.19% 0.86% -14.96% 31.73% -64.26% -
  Horiz. % 19.76% 26.98% 40.38% 40.03% 47.08% 35.74% 100.00%
DY 0.00 0.00 1.25 1.33 1.68 1.20 0.79 -
  YoY % 0.00% 0.00% -6.02% -20.83% 40.00% 51.90% -
  Horiz. % 0.00% 0.00% 158.23% 168.35% 212.66% 151.90% 100.00%
P/NAPS 1.42 1.76 0.01 1.05 1.04 1.51 1.01 5.84%
  YoY % -19.32% 17,500.00% -99.05% 0.96% -31.13% 49.50% -
  Horiz. % 140.59% 174.26% 0.99% 103.96% 102.97% 149.50% 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
 
 

491  420  668  815 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.345-0.01 
 AT 0.20-0.01 
 LAMBO 0.0350.00 
 ASIABIO-OR 0.0150.00 
 XOX 0.105-0.005 
 AEM 0.18+0.005 
 PARKSON 0.165+0.005 
 PHB-WB 0.020.00 
 SANICHI 0.0650.00 
 VSOLAR 0.0450.00 

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