Highlights

[DAYA] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     15.39%    YoY -     17.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 462,404 400,600 276,929 238,153 211,468 121,420 281,683 39.20%
  QoQ % 15.43% 44.66% 16.28% 12.62% 74.16% -56.89% -
  Horiz. % 164.16% 142.22% 98.31% 84.55% 75.07% 43.11% 100.00%
PBT 35,116 30,144 28,386 28,944 27,252 18,356 23,800 29.63%
  QoQ % 16.49% 6.19% -1.93% 6.21% 48.46% -22.87% -
  Horiz. % 147.55% 126.66% 119.27% 121.61% 114.50% 77.13% 100.00%
Tax -10,788 -10,068 -8,270 -8,982 -9,942 -6,612 -6,237 44.14%
  QoQ % -7.15% -21.74% 7.93% 9.65% -50.36% -6.01% -
  Horiz. % 172.97% 161.42% 132.60% 144.02% 159.40% 106.01% 100.00%
NP 24,328 20,076 20,116 19,961 17,310 11,744 17,563 24.29%
  QoQ % 21.18% -0.20% 0.77% 15.32% 47.39% -33.13% -
  Horiz. % 138.52% 114.31% 114.54% 113.66% 98.56% 66.87% 100.00%
NP to SH 23,550 20,124 20,171 19,981 17,316 11,756 17,502 21.90%
  QoQ % 17.02% -0.23% 0.95% 15.39% 47.29% -32.83% -
  Horiz. % 134.56% 114.98% 115.25% 114.17% 98.94% 67.17% 100.00%
Tax Rate 30.72 % 33.40 % 29.13 % 31.03 % 36.48 % 36.02 % 26.21 % 11.18%
  QoQ % -8.02% 14.66% -6.12% -14.94% 1.28% 37.43% -
  Horiz. % 117.21% 127.43% 111.14% 118.39% 139.18% 137.43% 100.00%
Total Cost 438,076 380,524 256,813 218,192 194,158 109,676 264,120 40.16%
  QoQ % 15.12% 48.17% 17.70% 12.38% 77.03% -58.47% -
  Horiz. % 165.86% 144.07% 97.23% 82.61% 73.51% 41.53% 100.00%
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
  QoQ % 2.58% 2.53% 4.06% -99.00% 10,108.20% 5.35% -
  Horiz. % 118.12% 115.15% 112.31% 107.93% 10,754.46% 105.35% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 4,061 6,097 - 2,781 -
  QoQ % 0.00% 0.00% 0.00% -33.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 145.99% 219.18% 0.00% 100.00%
Div Payout % - % - % - % 20.33 % 35.21 % - % 15.89 % -
  QoQ % 0.00% 0.00% 0.00% -42.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 127.94% 221.59% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
  QoQ % 2.58% 2.53% 4.06% -99.00% 10,108.20% 5.35% -
  Horiz. % 118.12% 115.15% 112.31% 107.93% 10,754.46% 105.35% 100.00%
NOSH 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 1,224,583 1,159,072 3.85%
  QoQ % -0.04% 0.49% 0.22% -0.09% -0.42% 5.65% -
  Horiz. % 105.82% 105.87% 105.35% 105.12% 105.21% 105.65% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.26 % 5.01 % 7.26 % 8.38 % 8.19 % 9.67 % 6.24 % -10.77%
  QoQ % 4.99% -30.99% -13.37% 2.32% -15.31% 54.97% -
  Horiz. % 84.29% 80.29% 116.35% 134.29% 131.25% 154.97% 100.00%
ROE 9.80 % 8.59 % 8.82 % 9.10 % 0.08 % 5.48 % 8.60 % 9.11%
  QoQ % 14.09% -2.61% -3.08% 11,275.00% -98.54% -36.28% -
  Horiz. % 113.95% 99.88% 102.56% 105.81% 0.93% 63.72% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.70 32.65 22.68 19.55 17.34 9.92 24.30 34.05%
  QoQ % 15.47% 43.96% 16.01% 12.75% 74.80% -59.18% -
  Horiz. % 155.14% 134.36% 93.33% 80.45% 71.36% 40.82% 100.00%
EPS 1.92 1.64 1.65 1.64 1.42 0.96 1.51 17.39%
  QoQ % 17.07% -0.61% 0.61% 15.49% 47.92% -36.42% -
  Horiz. % 127.15% 108.61% 109.27% 108.61% 94.04% 63.58% 100.00%
DPS 0.00 0.00 0.00 0.33 0.50 0.00 0.24 -
  QoQ % 0.00% 0.00% 0.00% -34.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 137.50% 208.33% 0.00% 100.00%
NAPS 0.1960 0.1910 0.1872 0.1803 17.9500 0.1751 0.1756 7.61%
  QoQ % 2.62% 2.03% 3.83% -99.00% 10,151.29% -0.28% -
  Horiz. % 111.62% 108.77% 106.61% 102.68% 10,222.10% 99.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.63 19.61 13.56 11.66 10.35 5.94 13.79 39.17%
  QoQ % 15.40% 44.62% 16.30% 12.66% 74.24% -56.93% -
  Horiz. % 164.10% 142.20% 98.33% 84.55% 75.05% 43.07% 100.00%
EPS 1.15 0.99 0.99 0.98 0.85 0.58 0.86 21.40%
  QoQ % 16.16% 0.00% 1.02% 15.29% 46.55% -32.56% -
  Horiz. % 133.72% 115.12% 115.12% 113.95% 98.84% 67.44% 100.00%
DPS 0.00 0.00 0.00 0.20 0.30 0.00 0.14 -
  QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 214.29% 0.00% 100.00%
NAPS 0.1177 0.1147 0.1119 0.1075 10.7143 0.1050 0.0996 11.79%
  QoQ % 2.62% 2.50% 4.09% -99.00% 10,104.10% 5.42% -
  Horiz. % 118.17% 115.16% 112.35% 107.93% 10,757.33% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.2400 0.2050 0.1900 0.1900 0.2000 0.1900 0.1900 -
P/RPS 0.64 0.63 0.84 0.97 1.15 1.92 0.78 -12.37%
  QoQ % 1.59% -25.00% -13.40% -15.65% -40.10% 146.15% -
  Horiz. % 82.05% 80.77% 107.69% 124.36% 147.44% 246.15% 100.00%
P/EPS 12.50 12.50 11.50 11.59 14.08 19.79 12.58 -0.42%
  QoQ % 0.00% 8.70% -0.78% -17.68% -28.85% 57.31% -
  Horiz. % 99.36% 99.36% 91.41% 92.13% 111.92% 157.31% 100.00%
EY 8.00 8.00 8.69 8.63 7.10 5.05 7.95 0.42%
  QoQ % 0.00% -7.94% 0.70% 21.55% 40.59% -36.48% -
  Horiz. % 100.63% 100.63% 109.31% 108.55% 89.31% 63.52% 100.00%
DY 0.00 0.00 0.00 1.75 2.50 0.00 1.26 -
  QoQ % 0.00% 0.00% 0.00% -30.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 138.89% 198.41% 0.00% 100.00%
P/NAPS 1.22 1.07 1.01 1.05 0.01 1.09 1.08 8.47%
  QoQ % 14.02% 5.94% -3.81% 10,400.00% -99.08% 0.93% -
  Horiz. % 112.96% 99.07% 93.52% 97.22% 0.93% 100.93% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 -
Price 0.3450 0.2650 0.2000 0.1900 0.2000 0.2000 0.2000 -
P/RPS 0.92 0.81 0.88 0.97 1.15 2.02 0.82 7.98%
  QoQ % 13.58% -7.95% -9.28% -15.65% -43.07% 146.34% -
  Horiz. % 112.20% 98.78% 107.32% 118.29% 140.24% 246.34% 100.00%
P/EPS 17.97 16.16 12.11 11.59 14.08 20.83 13.25 22.55%
  QoQ % 11.20% 33.44% 4.49% -17.68% -32.41% 57.21% -
  Horiz. % 135.62% 121.96% 91.40% 87.47% 106.26% 157.21% 100.00%
EY 5.57 6.19 8.26 8.63 7.10 4.80 7.55 -18.37%
  QoQ % -10.02% -25.06% -4.29% 21.55% 47.92% -36.42% -
  Horiz. % 73.77% 81.99% 109.40% 114.30% 94.04% 63.58% 100.00%
DY 0.00 0.00 0.00 1.75 2.50 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% -30.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 145.83% 208.33% 0.00% 100.00%
P/NAPS 1.76 1.39 1.07 1.05 0.01 1.14 1.14 33.61%
  QoQ % 26.62% 29.91% 1.90% 10,400.00% -99.12% 0.00% -
  Horiz. % 154.39% 121.93% 93.86% 92.11% 0.88% 100.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers