Highlights

[DAYA] YoY Quarter Result on 2015-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     99.46%    YoY -     -127.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 90,415 57,372 186,561 202,768 129,307 100,150 30,355 19.94%
  YoY % 57.59% -69.25% -7.99% 56.81% 29.11% 229.93% -
  Horiz. % 297.86% 189.00% 614.60% 667.99% 425.98% 329.93% 100.00%
PBT 4,621 2,019 -27,209 1,318 3,019 7,536 4,589 0.12%
  YoY % 128.88% 107.42% -2,164.42% -56.34% -59.94% 64.22% -
  Horiz. % 100.70% 44.00% -592.92% 28.72% 65.79% 164.22% 100.00%
Tax -2,565 -150 -1,125 -740 -2,020 -2,517 -1,653 7.59%
  YoY % -1,610.00% 86.67% -52.03% 63.37% 19.75% -52.27% -
  Horiz. % 155.17% 9.07% 68.06% 44.77% 122.20% 152.27% 100.00%
NP 2,056 1,869 -28,334 578 999 5,019 2,936 -5.76%
  YoY % 10.01% 106.60% -5,002.08% -42.14% -80.10% 70.95% -
  Horiz. % 70.03% 63.66% -965.05% 19.69% 34.03% 170.95% 100.00%
NP to SH -760 581 -29,208 -260 949 5,031 2,939 -
  YoY % -230.81% 101.99% -11,133.85% -127.40% -81.14% 71.18% -
  Horiz. % -25.86% 19.77% -993.81% -8.85% 32.29% 171.18% 100.00%
Tax Rate 55.51 % 7.43 % - % 56.15 % 66.91 % 33.40 % 36.02 % 7.47%
  YoY % 647.11% 0.00% 0.00% -16.08% 100.33% -7.27% -
  Horiz. % 154.11% 20.63% 0.00% 155.89% 185.76% 92.73% 100.00%
Total Cost 88,359 55,503 214,895 202,190 128,308 95,131 27,419 21.52%
  YoY % 59.20% -74.17% 6.28% 57.58% 34.88% 246.95% -
  Horiz. % 322.25% 202.43% 783.74% 737.41% 467.95% 346.95% 100.00%
Net Worth 15,322 5,035,333 241,313 227,630 281,039 234,370 214,424 -35.57%
  YoY % -99.70% 1,986.63% 6.01% -19.00% 19.91% 9.30% -
  Horiz. % 7.15% 2,348.30% 112.54% 106.16% 131.07% 109.30% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 15,322 5,035,333 241,313 227,630 281,039 234,370 214,424 -35.57%
  YoY % -99.70% 1,986.63% 6.01% -19.00% 19.91% 9.30% -
  Horiz. % 7.15% 2,348.30% 112.54% 106.16% 131.07% 109.30% 100.00%
NOSH 2,042,954 1,936,666 1,738,571 1,300,000 1,355,714 1,227,073 1,224,583 8.90%
  YoY % 5.49% 11.39% 33.74% -4.11% 10.48% 0.20% -
  Horiz. % 166.83% 158.15% 141.97% 106.16% 110.71% 100.20% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.27 % 3.26 % -15.19 % 0.29 % 0.77 % 5.01 % 9.67 % -21.45%
  YoY % -30.37% 121.46% -5,337.93% -62.34% -84.63% -48.19% -
  Horiz. % 23.47% 33.71% -157.08% 3.00% 7.96% 51.81% 100.00%
ROE -4.96 % 0.01 % -12.10 % -0.11 % 0.34 % 2.15 % 1.37 % -
  YoY % -49,700.00% 100.08% -10,900.00% -132.35% -84.19% 56.93% -
  Horiz. % -362.04% 0.73% -883.21% -8.03% 24.82% 156.93% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.43 2.96 10.73 15.60 9.54 8.16 2.48 10.15%
  YoY % 49.66% -72.41% -31.22% 63.52% 16.91% 229.03% -
  Horiz. % 178.63% 119.35% 432.66% 629.03% 384.68% 329.03% 100.00%
EPS -0.04 0.03 -1.68 -0.02 0.07 0.41 0.24 -
  YoY % -233.33% 101.79% -8,300.00% -128.57% -82.93% 70.83% -
  Horiz. % -16.67% 12.50% -700.00% -8.33% 29.17% 170.83% 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 0.0075 2.6000 0.1388 0.1751 0.2073 0.1910 0.1751 -40.83%
  YoY % -99.71% 1,773.20% -20.73% -15.53% 8.53% 9.08% -
  Horiz. % 4.28% 1,484.87% 79.27% 100.00% 118.39% 109.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.43 2.81 9.13 9.93 6.33 4.90 1.49 19.90%
  YoY % 57.65% -69.22% -8.06% 56.87% 29.18% 228.86% -
  Horiz. % 297.32% 188.59% 612.75% 666.44% 424.83% 328.86% 100.00%
EPS -0.04 0.03 -1.43 -0.01 0.05 0.25 0.14 -
  YoY % -233.33% 102.10% -14,200.00% -120.00% -80.00% 78.57% -
  Horiz. % -28.57% 21.43% -1,021.43% -7.14% 35.71% 178.57% 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 0.0075 2.4647 0.1181 0.1114 0.1376 0.1147 0.1050 -35.57%
  YoY % -99.70% 1,986.96% 6.01% -19.04% 19.97% 9.24% -
  Horiz. % 7.14% 2,347.33% 112.48% 106.10% 131.05% 109.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.0300 0.0900 0.0850 0.1350 0.3150 0.2050 0.1900 -
P/RPS 0.68 3.04 0.79 0.87 3.30 2.51 7.66 -33.20%
  YoY % -77.63% 284.81% -9.20% -73.64% 31.47% -67.23% -
  Horiz. % 8.88% 39.69% 10.31% 11.36% 43.08% 32.77% 100.00%
P/EPS -80.64 300.00 -5.06 -675.00 450.00 50.00 79.17 -
  YoY % -126.88% 6,028.85% 99.25% -250.00% 800.00% -36.84% -
  Horiz. % -101.86% 378.93% -6.39% -852.60% 568.40% 63.16% 100.00%
EY -1.24 0.33 -19.76 -0.15 0.22 2.00 1.26 -
  YoY % -475.76% 101.67% -13,073.33% -168.18% -89.00% 58.73% -
  Horiz. % -98.41% 26.19% -1,568.25% -11.90% 17.46% 158.73% 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 4.00 0.03 0.61 0.77 1.52 1.07 1.09 24.18%
  YoY % 13,233.33% -95.08% -20.78% -49.34% 42.06% -1.83% -
  Horiz. % 366.97% 2.75% 55.96% 70.64% 139.45% 98.17% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 19/05/17 27/05/16 26/05/15 28/05/14 20/05/13 31/05/12 -
Price 0.0300 0.0850 0.0750 0.1150 0.3200 0.2650 0.2000 -
P/RPS 0.68 2.87 0.70 0.74 3.36 3.25 8.07 -33.78%
  YoY % -76.31% 310.00% -5.41% -77.98% 3.38% -59.73% -
  Horiz. % 8.43% 35.56% 8.67% 9.17% 41.64% 40.27% 100.00%
P/EPS -80.64 283.33 -4.46 -575.00 457.14 64.63 83.33 -
  YoY % -128.46% 6,452.69% 99.22% -225.78% 607.32% -22.44% -
  Horiz. % -96.77% 340.01% -5.35% -690.03% 548.59% 77.56% 100.00%
EY -1.24 0.35 -22.40 -0.17 0.22 1.55 1.20 -
  YoY % -454.29% 101.56% -13,076.47% -177.27% -85.81% 29.17% -
  Horiz. % -103.33% 29.17% -1,866.67% -14.17% 18.33% 129.17% 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 4.00 0.03 0.54 0.66 1.54 1.39 1.14 23.26%
  YoY % 13,233.33% -94.44% -18.18% -57.14% 10.79% 21.93% -
  Horiz. % 350.88% 2.63% 47.37% 57.89% 135.09% 121.93% 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
 
 

607  378  616  817 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.03+0.185 
 YONGTAI 0.225+0.055 
 KANGER 0.18+0.01 
 TRIVE 0.0150.00 
 TOPBLDS 0.105+0.02 
 SAPNRG 0.12+0.005 
 KNM 0.21+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 
 FOCUS-WD 0.05+0.045 

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