Highlights

[DAYA] YoY Quarter Result on 2015-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     3,474.62%    YoY -     87.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 61,789 96,211 193,181 174,089 131,052 75,379 70,413 -2.15%
  YoY % -35.78% -50.20% 10.97% 32.84% 73.86% 7.05% -
  Horiz. % 87.75% 136.64% 274.35% 247.24% 186.12% 107.05% 100.00%
PBT 1,715 -15,391 13,540 8,774 10,022 9,036 6,744 -20.39%
  YoY % 111.14% -213.67% 54.32% -12.45% 10.91% 33.99% -
  Horiz. % 25.43% -228.22% 200.77% 130.10% 148.61% 133.99% 100.00%
Tax -1,088 -1,201 -4,042 -2,985 -2,877 -3,318 -1,990 -9.57%
  YoY % 9.41% 70.29% -35.41% -3.75% 13.29% -66.73% -
  Horiz. % 54.67% 60.35% 203.12% 150.00% 144.57% 166.73% 100.00%
NP 627 -16,592 9,498 5,789 7,145 5,718 4,754 -28.63%
  YoY % 103.78% -274.69% 64.07% -18.98% 24.96% 20.28% -
  Horiz. % 13.19% -349.01% 199.79% 121.77% 150.29% 120.28% 100.00%
NP to SH -750 -18,104 8,774 4,675 6,744 5,718 4,732 -
  YoY % 95.86% -306.34% 87.68% -30.68% 17.94% 20.84% -
  Horiz. % -15.85% -382.59% 185.42% 98.80% 142.52% 120.84% 100.00%
Tax Rate 63.44 % - % 29.85 % 34.02 % 28.71 % 36.72 % 29.51 % 13.59%
  YoY % 0.00% 0.00% -12.26% 18.50% -21.81% 24.43% -
  Horiz. % 214.98% 0.00% 101.15% 115.28% 97.29% 124.43% 100.00%
Total Cost 61,162 112,803 183,683 168,300 123,907 69,661 65,659 -1.17%
  YoY % -45.78% -38.59% 9.14% 35.83% 77.87% 6.10% -
  Horiz. % 93.15% 171.80% 279.75% 256.32% 188.71% 106.10% 100.00%
Net Worth 58,054 228,563 293,515 286,412 244,782 21,837,894 192,885 -18.12%
  YoY % -74.60% -22.13% 2.48% 17.01% -98.88% 11,221.70% -
  Horiz. % 30.10% 118.50% 152.17% 148.49% 126.91% 11,321.70% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 3,041 2,704 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 112.48% 100.00%
Div Payout % - % - % - % - % - % 53.19 % 57.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.09% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 58,054 228,563 293,515 286,412 244,782 21,837,894 192,885 -18.12%
  YoY % -74.60% -22.13% 2.48% 17.01% -98.88% 11,221.70% -
  Horiz. % 30.10% 118.50% 152.17% 148.49% 126.91% 11,321.70% 100.00%
NOSH 1,891,024 1,740,769 1,655,471 1,374,999 1,248,888 1,216,595 1,126,666 9.01%
  YoY % 8.63% 5.15% 20.40% 10.10% 2.65% 7.98% -
  Horiz. % 167.84% 154.51% 146.94% 122.04% 110.85% 107.98% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.01 % -17.25 % 4.92 % 3.33 % 5.45 % 7.59 % 6.75 % -27.12%
  YoY % 105.86% -450.61% 47.75% -38.90% -28.19% 12.44% -
  Horiz. % 14.96% -255.56% 72.89% 49.33% 80.74% 112.44% 100.00%
ROE -1.29 % -7.92 % 2.99 % 1.63 % 2.76 % 0.03 % 2.45 % -
  YoY % 83.71% -364.88% 83.44% -40.94% 9,100.00% -98.78% -
  Horiz. % -52.65% -323.27% 122.04% 66.53% 112.65% 1.22% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.27 5.53 11.67 12.66 10.49 6.20 6.25 -10.23%
  YoY % -40.87% -52.61% -7.82% 20.69% 69.19% -0.80% -
  Horiz. % 52.32% 88.48% 186.72% 202.56% 167.84% 99.20% 100.00%
EPS -0.04 -1.04 0.53 0.34 0.54 0.47 0.42 -
  YoY % 96.15% -296.23% 55.88% -37.04% 14.89% 11.90% -
  Horiz. % -9.52% -247.62% 126.19% 80.95% 128.57% 111.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.17% 100.00%
NAPS 0.0307 0.1313 0.1773 0.2083 0.1960 17.9500 0.1712 -24.89%
  YoY % -76.62% -25.94% -14.88% 6.28% -98.91% 10,384.81% -
  Horiz. % 17.93% 76.69% 103.56% 121.67% 114.49% 10,484.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.02 4.71 9.46 8.52 6.41 3.69 3.45 -2.19%
  YoY % -35.88% -50.21% 11.03% 32.92% 73.71% 6.96% -
  Horiz. % 87.54% 136.52% 274.20% 246.96% 185.80% 106.96% 100.00%
EPS -0.04 -0.89 0.43 0.23 0.33 0.28 0.23 -
  YoY % 95.51% -306.98% 86.96% -30.30% 17.86% 21.74% -
  Horiz. % -17.39% -386.96% 186.96% 100.00% 143.48% 121.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 115.38% 100.00%
NAPS 0.0284 0.1119 0.1437 0.1402 0.1198 10.6894 0.0944 -18.13%
  YoY % -74.62% -22.13% 2.50% 17.03% -98.88% 11,223.52% -
  Horiz. % 30.08% 118.54% 152.22% 148.52% 126.91% 11,323.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0800 0.0700 0.1150 0.3100 0.2400 0.2000 0.2100 -
P/RPS 2.45 1.27 0.99 2.45 2.29 3.23 3.36 -5.12%
  YoY % 92.91% 28.28% -59.59% 6.99% -29.10% -3.87% -
  Horiz. % 72.92% 37.80% 29.46% 72.92% 68.15% 96.13% 100.00%
P/EPS -201.71 -6.73 21.70 91.18 44.44 42.55 50.00 -
  YoY % -2,897.18% -131.01% -76.20% 105.18% 4.44% -14.90% -
  Horiz. % -403.42% -13.46% 43.40% 182.36% 88.88% 85.10% 100.00%
EY -0.50 -14.86 4.61 1.10 2.25 2.35 2.00 -
  YoY % 96.64% -422.34% 319.09% -51.11% -4.26% 17.50% -
  Horiz. % -25.00% -743.00% 230.50% 55.00% 112.50% 117.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.25 1.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.65% 100.00%
P/NAPS 2.61 0.53 0.65 1.49 1.22 0.01 1.23 13.35%
  YoY % 392.45% -18.46% -56.38% 22.13% 12,100.00% -99.19% -
  Horiz. % 212.20% 43.09% 52.85% 121.14% 99.19% 0.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 -
Price 0.0650 0.0750 0.0950 0.2950 0.3450 0.2000 0.1800 -
P/RPS 1.99 1.36 0.81 2.33 3.29 3.23 2.88 -5.97%
  YoY % 46.32% 67.90% -65.24% -29.18% 1.86% 12.15% -
  Horiz. % 69.10% 47.22% 28.12% 80.90% 114.24% 112.15% 100.00%
P/EPS -163.89 -7.21 17.92 86.76 63.89 42.55 42.86 -
  YoY % -2,173.09% -140.23% -79.35% 35.80% 50.15% -0.72% -
  Horiz. % -382.38% -16.82% 41.81% 202.43% 149.07% 99.28% 100.00%
EY -0.61 -13.87 5.58 1.15 1.57 2.35 2.33 -
  YoY % 95.60% -348.57% 385.22% -26.75% -33.19% 0.86% -
  Horiz. % -26.18% -595.28% 239.48% 49.36% 67.38% 100.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.25 1.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.98% 100.00%
P/NAPS 2.12 0.57 0.54 1.42 1.76 0.01 1.05 12.41%
  YoY % 271.93% 5.56% -61.97% -19.32% 17,500.00% -99.05% -
  Horiz. % 201.90% 54.29% 51.43% 135.24% 167.62% 0.95% 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