Highlights

[DAYA] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 129,307 100,150 30,355 50,646 35,420 37,522 27,609 29.33%
  YoY % 29.11% 229.93% -40.06% 42.99% -5.60% 35.90% -
  Horiz. % 468.35% 362.74% 109.95% 183.44% 128.29% 135.90% 100.00%
PBT 3,019 7,536 4,589 3,730 3,359 4,426 3,843 -3.94%
  YoY % -59.94% 64.22% 23.03% 11.04% -24.11% 15.17% -
  Horiz. % 78.56% 196.10% 119.41% 97.06% 87.41% 115.17% 100.00%
Tax -2,020 -2,517 -1,653 -1,040 -998 -1,258 -1,085 10.91%
  YoY % 19.75% -52.27% -58.94% -4.21% 20.67% -15.94% -
  Horiz. % 186.18% 231.98% 152.35% 95.85% 91.98% 115.94% 100.00%
NP 999 5,019 2,936 2,690 2,361 3,168 2,758 -15.56%
  YoY % -80.10% 70.95% 9.14% 13.93% -25.47% 14.87% -
  Horiz. % 36.22% 181.98% 106.45% 97.53% 85.61% 114.87% 100.00%
NP to SH 949 5,031 2,939 2,688 2,361 3,148 2,821 -16.60%
  YoY % -81.14% 71.18% 9.34% 13.85% -25.00% 11.59% -
  Horiz. % 33.64% 178.34% 104.18% 95.29% 83.69% 111.59% 100.00%
Tax Rate 66.91 % 33.40 % 36.02 % 27.88 % 29.71 % 28.42 % 28.23 % 15.46%
  YoY % 100.33% -7.27% 29.20% -6.16% 4.54% 0.67% -
  Horiz. % 237.02% 118.31% 127.59% 98.76% 105.24% 100.67% 100.00%
Total Cost 128,308 95,131 27,419 47,956 33,059 34,354 24,851 31.45%
  YoY % 34.88% 246.95% -42.82% 45.06% -3.77% 38.24% -
  Horiz. % 516.31% 382.81% 110.33% 192.97% 133.03% 138.24% 100.00%
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 103,612 18.08%
  YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 13.67% -
  Horiz. % 271.24% 226.20% 206.95% 177.06% 14,306.80% 113.67% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 103,612 18.08%
  YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 13.67% -
  Horiz. % 271.24% 226.20% 206.95% 177.06% 14,306.80% 113.67% 100.00%
NOSH 1,355,714 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 29.01%
  YoY % 10.48% 0.20% 9.34% 32.83% 68.75% 70.04% -
  Horiz. % 461.36% 417.58% 416.73% 381.14% 286.95% 170.04% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.77 % 5.01 % 9.67 % 5.31 % 6.67 % 8.44 % 9.99 % -34.75%
  YoY % -84.63% -48.19% 82.11% -20.39% -20.97% -15.52% -
  Horiz. % 7.71% 50.15% 96.80% 53.15% 66.77% 84.48% 100.00%
ROE 0.34 % 2.15 % 1.37 % 1.47 % 0.02 % 2.67 % 2.72 % -29.28%
  YoY % -84.19% 56.93% -6.80% 7,250.00% -99.25% -1.84% -
  Horiz. % 12.50% 79.04% 50.37% 54.04% 0.74% 98.16% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.54 8.16 2.48 4.52 4.20 7.51 9.40 0.25%
  YoY % 16.91% 229.03% -45.13% 7.62% -44.07% -20.11% -
  Horiz. % 101.49% 86.81% 26.38% 48.09% 44.68% 79.89% 100.00%
EPS 0.07 0.41 0.24 0.24 0.28 0.63 0.96 -35.35%
  YoY % -82.93% 70.83% 0.00% -14.29% -55.56% -34.38% -
  Horiz. % 7.29% 42.71% 25.00% 25.00% 29.17% 65.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2073 0.1910 0.1751 0.1638 17.5800 0.2357 0.3526 -8.47%
  YoY % 8.53% 9.08% 6.90% -99.07% 7,358.63% -33.15% -
  Horiz. % 58.79% 54.17% 49.66% 46.45% 4,985.82% 66.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.33 4.90 1.49 2.48 1.73 1.84 1.35 29.36%
  YoY % 29.18% 228.86% -39.92% 43.35% -5.98% 36.30% -
  Horiz. % 468.89% 362.96% 110.37% 183.70% 128.15% 136.30% 100.00%
EPS 0.05 0.25 0.14 0.13 0.12 0.15 0.14 -15.76%
  YoY % -80.00% 78.57% 7.69% 8.33% -20.00% 7.14% -
  Horiz. % 35.71% 178.57% 100.00% 92.86% 85.71% 107.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1376 0.1147 0.1050 0.0898 7.2560 0.0576 0.0507 18.10%
  YoY % 19.97% 9.24% 16.93% -98.76% 12,497.22% 13.61% -
  Horiz. % 271.40% 226.23% 207.10% 177.12% 14,311.64% 113.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2050 0.1900 0.2300 0.2600 0.2800 0.2800 -
P/RPS 3.30 2.51 7.66 5.09 6.19 3.73 2.98 1.71%
  YoY % 31.47% -67.23% 50.49% -17.77% 65.95% 25.17% -
  Horiz. % 110.74% 84.23% 257.05% 170.81% 207.72% 125.17% 100.00%
P/EPS 450.00 50.00 79.17 95.83 92.86 44.44 29.17 57.75%
  YoY % 800.00% -36.84% -17.38% 3.20% 108.96% 52.35% -
  Horiz. % 1,542.68% 171.41% 271.41% 328.52% 318.34% 152.35% 100.00%
EY 0.22 2.00 1.26 1.04 1.08 2.25 3.43 -36.72%
  YoY % -89.00% 58.73% 21.15% -3.70% -52.00% -34.40% -
  Horiz. % 6.41% 58.31% 36.73% 30.32% 31.49% 65.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.52 1.07 1.09 1.40 0.01 1.19 0.79 11.52%
  YoY % 42.06% -1.83% -22.14% 13,900.00% -99.16% 50.63% -
  Horiz. % 192.41% 135.44% 137.97% 177.22% 1.27% 150.63% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 -
Price 0.3200 0.2650 0.2000 0.2300 0.2500 0.2900 0.3000 -
P/RPS 3.36 3.25 8.07 5.09 5.95 3.86 3.19 0.87%
  YoY % 3.38% -59.73% 58.55% -14.45% 54.15% 21.00% -
  Horiz. % 105.33% 101.88% 252.98% 159.56% 186.52% 121.00% 100.00%
P/EPS 457.14 64.63 83.33 95.83 89.29 46.03 31.25 56.35%
  YoY % 607.32% -22.44% -13.04% 7.32% 93.98% 47.30% -
  Horiz. % 1,462.85% 206.82% 266.66% 306.66% 285.73% 147.30% 100.00%
EY 0.22 1.55 1.20 1.04 1.12 2.17 3.20 -35.98%
  YoY % -85.81% 29.17% 15.38% -7.14% -48.39% -32.19% -
  Horiz. % 6.88% 48.44% 37.50% 32.50% 35.00% 67.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.39 1.14 1.40 0.01 1.23 0.85 10.41%
  YoY % 10.79% 21.93% -18.57% 13,900.00% -99.19% 44.71% -
  Horiz. % 181.18% 163.53% 134.12% 164.71% 1.18% 144.71% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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