Highlights

[DAYA] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     9.94%    YoY -     -2.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 242,118 202,584 174,223 177,152 175,650 141,680 188,244 18.32%
  QoQ % 19.51% 16.28% -1.65% 0.86% 23.98% -24.74% -
  Horiz. % 128.62% 107.62% 92.55% 94.11% 93.31% 75.26% 100.00%
PBT 20,950 14,920 22,733 22,588 19,048 13,436 20,377 1.87%
  QoQ % 40.42% -34.37% 0.64% 18.58% 41.77% -34.06% -
  Horiz. % 102.81% 73.22% 111.56% 110.85% 93.48% 65.94% 100.00%
Tax -6,062 -4,160 -5,767 -7,669 -5,466 -3,992 -6,713 -6.59%
  QoQ % -45.72% 27.87% 24.80% -40.31% -36.92% 40.53% -
  Horiz. % 90.30% 61.97% 85.91% 114.25% 81.42% 59.47% 100.00%
NP 14,888 10,760 16,966 14,918 13,582 9,444 13,664 5.90%
  QoQ % 38.36% -36.58% 13.72% 9.84% 43.82% -30.88% -
  Horiz. % 108.96% 78.75% 124.17% 109.18% 99.40% 69.12% 100.00%
NP to SH 14,840 10,752 16,908 14,844 13,502 9,444 13,538 6.33%
  QoQ % 38.02% -36.41% 13.90% 9.94% 42.97% -30.24% -
  Horiz. % 109.62% 79.42% 124.89% 109.65% 99.73% 69.76% 100.00%
Tax Rate 28.94 % 27.88 % 25.37 % 33.95 % 28.70 % 29.71 % 32.94 % -8.29%
  QoQ % 3.80% 9.89% -25.27% 18.29% -3.40% -9.81% -
  Horiz. % 87.86% 84.64% 77.02% 103.07% 87.13% 90.19% 100.00%
Total Cost 227,230 191,824 157,257 162,233 162,068 132,236 174,580 19.27%
  QoQ % 18.46% 21.98% -3.07% 0.10% 22.56% -24.25% -
  Horiz. % 130.16% 109.88% 90.08% 92.93% 92.83% 75.75% 100.00%
Net Worth 192,470 183,456 165,303 157,394 151,855 14,823,707 135,283 26.58%
  QoQ % 4.91% 10.98% 5.03% 3.65% -98.98% 10,857.52% -
  Horiz. % 142.27% 135.61% 122.19% 116.34% 112.25% 10,957.52% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,396 - 3,285 4,357 5,334 - 2,348 74.39%
  QoQ % 0.00% 0.00% -24.61% -18.30% 0.00% 0.00% -
  Horiz. % 229.76% 0.00% 139.89% 185.55% 227.11% 0.00% 100.00%
Div Payout % 36.36 % - % 19.43 % 29.36 % 39.51 % - % 17.35 % 63.99%
  QoQ % 0.00% 0.00% -33.82% -25.69% 0.00% 0.00% -
  Horiz. % 209.57% 0.00% 111.99% 169.22% 227.72% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 192,470 183,456 165,303 157,394 151,855 14,823,707 135,283 26.58%
  QoQ % 4.91% 10.98% 5.03% 3.65% -98.98% 10,857.52% -
  Horiz. % 142.27% 135.61% 122.19% 116.34% 112.25% 10,957.52% 100.00%
NOSH 1,124,242 1,120,000 1,026,729 1,021,376 833,456 843,214 782,890 27.37%
  QoQ % 0.38% 9.08% 0.52% 22.55% -1.16% 7.71% -
  Horiz. % 143.60% 143.06% 131.15% 130.46% 106.46% 107.71% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.15 % 5.31 % 9.74 % 8.42 % 7.73 % 6.67 % 7.26 % -10.50%
  QoQ % 15.82% -45.48% 15.68% 8.93% 15.89% -8.13% -
  Horiz. % 84.71% 73.14% 134.16% 115.98% 106.47% 91.87% 100.00%
ROE 7.71 % 5.86 % 10.23 % 9.43 % 8.89 % 0.06 % 10.01 % -16.01%
  QoQ % 31.57% -42.72% 8.48% 6.07% 14,716.67% -99.40% -
  Horiz. % 77.02% 58.54% 102.20% 94.21% 88.81% 0.60% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.54 18.09 16.97 17.34 21.07 16.80 24.04 -7.08%
  QoQ % 19.07% 6.60% -2.13% -17.70% 25.42% -30.12% -
  Horiz. % 89.60% 75.25% 70.59% 72.13% 87.65% 69.88% 100.00%
EPS 1.32 0.96 1.64 1.45 1.62 1.12 1.41 -4.31%
  QoQ % 37.50% -41.46% 13.10% -10.49% 44.64% -20.57% -
  Horiz. % 93.62% 68.09% 116.31% 102.84% 114.89% 79.43% 100.00%
DPS 0.48 0.00 0.32 0.43 0.64 0.00 0.30 36.92%
  QoQ % 0.00% 0.00% -25.58% -32.81% 0.00% 0.00% -
  Horiz. % 160.00% 0.00% 106.67% 143.33% 213.33% 0.00% 100.00%
NAPS 0.1712 0.1638 0.1610 0.1541 0.1822 17.5800 0.1728 -0.62%
  QoQ % 4.52% 1.74% 4.48% -15.42% -98.96% 10,073.61% -
  Horiz. % 99.07% 94.79% 93.17% 89.18% 105.44% 10,173.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.85 9.92 8.53 8.67 8.60 6.94 9.21 18.35%
  QoQ % 19.46% 16.30% -1.61% 0.81% 23.92% -24.65% -
  Horiz. % 128.66% 107.71% 92.62% 94.14% 93.38% 75.35% 100.00%
EPS 0.73 0.53 0.83 0.73 0.66 0.46 0.66 6.97%
  QoQ % 37.74% -36.14% 13.70% 10.61% 43.48% -30.30% -
  Horiz. % 110.61% 80.30% 125.76% 110.61% 100.00% 69.70% 100.00%
DPS 0.26 0.00 0.16 0.21 0.26 0.00 0.11 77.72%
  QoQ % 0.00% 0.00% -23.81% -19.23% 0.00% 0.00% -
  Horiz. % 236.36% 0.00% 145.45% 190.91% 236.36% 0.00% 100.00%
NAPS 0.0942 0.0898 0.0809 0.0770 0.0743 7.2560 0.0662 26.59%
  QoQ % 4.90% 11.00% 5.06% 3.63% -98.98% 10,860.72% -
  Horiz. % 142.30% 135.65% 122.21% 116.31% 112.24% 10,960.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2100 0.2300 0.2200 0.1700 0.2200 0.2600 0.3200 -
P/RPS 0.98 1.27 1.30 0.98 1.04 1.55 1.33 -18.47%
  QoQ % -22.83% -2.31% 32.65% -5.77% -32.90% 16.54% -
  Horiz. % 73.68% 95.49% 97.74% 73.68% 78.20% 116.54% 100.00%
P/EPS 15.91 23.96 13.36 11.70 13.58 23.21 18.51 -9.62%
  QoQ % -33.60% 79.34% 14.19% -13.84% -41.49% 25.39% -
  Horiz. % 85.95% 129.44% 72.18% 63.21% 73.37% 125.39% 100.00%
EY 6.29 4.17 7.49 8.55 7.36 4.31 5.40 10.74%
  QoQ % 50.84% -44.33% -12.40% 16.17% 70.77% -20.19% -
  Horiz. % 116.48% 77.22% 138.70% 158.33% 136.30% 79.81% 100.00%
DY 2.29 0.00 1.45 2.51 2.91 0.00 0.94 81.35%
  QoQ % 0.00% 0.00% -42.23% -13.75% 0.00% 0.00% -
  Horiz. % 243.62% 0.00% 154.26% 267.02% 309.57% 0.00% 100.00%
P/NAPS 1.23 1.40 1.37 1.10 1.21 0.01 1.85 -23.88%
  QoQ % -12.14% 2.19% 24.55% -9.09% 12,000.00% -99.46% -
  Horiz. % 66.49% 75.68% 74.05% 59.46% 65.41% 0.54% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 -
Price 0.1800 0.2300 0.2500 0.2500 0.1900 0.2500 0.2600 -
P/RPS 0.84 1.27 1.47 1.44 0.90 1.49 1.08 -15.46%
  QoQ % -33.86% -13.61% 2.08% 60.00% -39.60% 37.96% -
  Horiz. % 77.78% 117.59% 136.11% 133.33% 83.33% 137.96% 100.00%
P/EPS 13.64 23.96 15.18 17.20 11.73 22.32 15.04 -6.32%
  QoQ % -43.07% 57.84% -11.74% 46.63% -47.45% 48.40% -
  Horiz. % 90.69% 159.31% 100.93% 114.36% 77.99% 148.40% 100.00%
EY 7.33 4.17 6.59 5.81 8.53 4.48 6.65 6.72%
  QoQ % 75.78% -36.72% 13.43% -31.89% 90.40% -32.63% -
  Horiz. % 110.23% 62.71% 99.10% 87.37% 128.27% 67.37% 100.00%
DY 2.67 0.00 1.28 1.71 3.37 0.00 1.15 75.61%
  QoQ % 0.00% 0.00% -25.15% -49.26% 0.00% 0.00% -
  Horiz. % 232.17% 0.00% 111.30% 148.70% 293.04% 0.00% 100.00%
P/NAPS 1.05 1.40 1.55 1.62 1.04 0.01 1.50 -21.21%
  QoQ % -25.00% -9.68% -4.32% 55.77% 10,300.00% -99.33% -
  Horiz. % 70.00% 93.33% 103.33% 108.00% 69.33% 0.67% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers