Highlights

[DAYA] YoY Quarter Result on 2012-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -37.44%    YoY -     9.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 202,768 129,307 100,150 30,355 50,646 35,420 37,522 32.45%
  YoY % 56.81% 29.11% 229.93% -40.06% 42.99% -5.60% -
  Horiz. % 540.40% 344.62% 266.91% 80.90% 134.98% 94.40% 100.00%
PBT 1,318 3,019 7,536 4,589 3,730 3,359 4,426 -18.27%
  YoY % -56.34% -59.94% 64.22% 23.03% 11.04% -24.11% -
  Horiz. % 29.78% 68.21% 170.27% 103.68% 84.27% 75.89% 100.00%
Tax -740 -2,020 -2,517 -1,653 -1,040 -998 -1,258 -8.46%
  YoY % 63.37% 19.75% -52.27% -58.94% -4.21% 20.67% -
  Horiz. % 58.82% 160.57% 200.08% 131.40% 82.67% 79.33% 100.00%
NP 578 999 5,019 2,936 2,690 2,361 3,168 -24.68%
  YoY % -42.14% -80.10% 70.95% 9.14% 13.93% -25.47% -
  Horiz. % 18.24% 31.53% 158.43% 92.68% 84.91% 74.53% 100.00%
NP to SH -260 949 5,031 2,939 2,688 2,361 3,148 -
  YoY % -127.40% -81.14% 71.18% 9.34% 13.85% -25.00% -
  Horiz. % -8.26% 30.15% 159.82% 93.36% 85.39% 75.00% 100.00%
Tax Rate 56.15 % 66.91 % 33.40 % 36.02 % 27.88 % 29.71 % 28.42 % 12.01%
  YoY % -16.08% 100.33% -7.27% 29.20% -6.16% 4.54% -
  Horiz. % 197.57% 235.43% 117.52% 126.74% 98.10% 104.54% 100.00%
Total Cost 202,190 128,308 95,131 27,419 47,956 33,059 34,354 34.35%
  YoY % 57.58% 34.88% 246.95% -42.82% 45.06% -3.77% -
  Horiz. % 588.55% 373.49% 276.91% 79.81% 139.59% 96.23% 100.00%
Net Worth 227,630 281,039 234,370 214,424 183,456 14,823,707 117,775 11.60%
  YoY % -19.00% 19.91% 9.30% 16.88% -98.76% 12,486.45% -
  Horiz. % 193.28% 238.62% 199.00% 182.06% 155.77% 12,586.45% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 227,630 281,039 234,370 214,424 183,456 14,823,707 117,775 11.60%
  YoY % -19.00% 19.91% 9.30% 16.88% -98.76% 12,486.45% -
  Horiz. % 193.28% 238.62% 199.00% 182.06% 155.77% 12,586.45% 100.00%
NOSH 1,300,000 1,355,714 1,227,073 1,224,583 1,120,000 843,214 499,682 17.27%
  YoY % -4.11% 10.48% 0.20% 9.34% 32.83% 68.75% -
  Horiz. % 260.17% 271.32% 245.57% 245.07% 224.14% 168.75% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.29 % 0.77 % 5.01 % 9.67 % 5.31 % 6.67 % 8.44 % -42.97%
  YoY % -62.34% -84.63% -48.19% 82.11% -20.39% -20.97% -
  Horiz. % 3.44% 9.12% 59.36% 114.57% 62.91% 79.03% 100.00%
ROE -0.11 % 0.34 % 2.15 % 1.37 % 1.47 % 0.02 % 2.67 % -
  YoY % -132.35% -84.19% 56.93% -6.80% 7,250.00% -99.25% -
  Horiz. % -4.12% 12.73% 80.52% 51.31% 55.06% 0.75% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.60 9.54 8.16 2.48 4.52 4.20 7.51 12.95%
  YoY % 63.52% 16.91% 229.03% -45.13% 7.62% -44.07% -
  Horiz. % 207.72% 127.03% 108.66% 33.02% 60.19% 55.93% 100.00%
EPS -0.02 0.07 0.41 0.24 0.24 0.28 0.63 -
  YoY % -128.57% -82.93% 70.83% 0.00% -14.29% -55.56% -
  Horiz. % -3.17% 11.11% 65.08% 38.10% 38.10% 44.44% 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 0.1751 0.2073 0.1910 0.1751 0.1638 17.5800 0.2357 -4.83%
  YoY % -15.53% 8.53% 9.08% 6.90% -99.07% 7,358.63% -
  Horiz. % 74.29% 87.95% 81.04% 74.29% 69.50% 7,458.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.93 6.33 4.90 1.49 2.48 1.73 1.84 32.42%
  YoY % 56.87% 29.18% 228.86% -39.92% 43.35% -5.98% -
  Horiz. % 539.67% 344.02% 266.30% 80.98% 134.78% 94.02% 100.00%
EPS -0.01 0.05 0.25 0.14 0.13 0.12 0.15 -
  YoY % -120.00% -80.00% 78.57% 7.69% 8.33% -20.00% -
  Horiz. % -6.67% 33.33% 166.67% 93.33% 86.67% 80.00% 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 0.1114 0.1376 0.1147 0.1050 0.0898 7.2560 0.0576 11.61%
  YoY % -19.04% 19.97% 9.24% 16.93% -98.76% 12,497.22% -
  Horiz. % 193.40% 238.89% 199.13% 182.29% 155.90% 12,597.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1350 0.3150 0.2050 0.1900 0.2300 0.2600 0.2800 -
P/RPS 0.87 3.30 2.51 7.66 5.09 6.19 3.73 -21.53%
  YoY % -73.64% 31.47% -67.23% 50.49% -17.77% 65.95% -
  Horiz. % 23.32% 88.47% 67.29% 205.36% 136.46% 165.95% 100.00%
P/EPS -675.00 450.00 50.00 79.17 95.83 92.86 44.44 -
  YoY % -250.00% 800.00% -36.84% -17.38% 3.20% 108.96% -
  Horiz. % -1,518.90% 1,012.60% 112.51% 178.15% 215.64% 208.96% 100.00%
EY -0.15 0.22 2.00 1.26 1.04 1.08 2.25 -
  YoY % -168.18% -89.00% 58.73% 21.15% -3.70% -52.00% -
  Horiz. % -6.67% 9.78% 88.89% 56.00% 46.22% 48.00% 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 0.77 1.52 1.07 1.09 1.40 0.01 1.19 -7.00%
  YoY % -49.34% 42.06% -1.83% -22.14% 13,900.00% -99.16% -
  Horiz. % 64.71% 127.73% 89.92% 91.60% 117.65% 0.84% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 -
Price 0.1150 0.3200 0.2650 0.2000 0.2300 0.2500 0.2900 -
P/RPS 0.74 3.36 3.25 8.07 5.09 5.95 3.86 -24.06%
  YoY % -77.98% 3.38% -59.73% 58.55% -14.45% 54.15% -
  Horiz. % 19.17% 87.05% 84.20% 209.07% 131.87% 154.15% 100.00%
P/EPS -575.00 457.14 64.63 83.33 95.83 89.29 46.03 -
  YoY % -225.78% 607.32% -22.44% -13.04% 7.32% 93.98% -
  Horiz. % -1,249.19% 993.13% 140.41% 181.03% 208.19% 193.98% 100.00%
EY -0.17 0.22 1.55 1.20 1.04 1.12 2.17 -
  YoY % -177.27% -85.81% 29.17% 15.38% -7.14% -48.39% -
  Horiz. % -7.83% 10.14% 71.43% 55.30% 47.93% 51.61% 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 0.66 1.54 1.39 1.14 1.40 0.01 1.23 -9.85%
  YoY % -57.14% 10.79% 21.93% -18.57% 13,900.00% -99.19% -
  Horiz. % 53.66% 125.20% 113.01% 92.68% 113.82% 0.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

728  399  547  744 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.28+0.11 
 SAPNRG 0.12+0.005 
 BINTAI 1.09+0.245 
 KANGER 0.18+0.01 
 KNM 0.215+0.01 
 TOPBLDS 0.11+0.025 
 ARMADA 0.36+0.04 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.125+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