Highlights

[DAYA] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -86.53%    YoY -     -83.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 642,804 606,792 517,228 513,537 498,108 462,404 400,600 37.02%
  QoQ % 5.93% 17.32% 0.72% 3.10% 7.72% 15.43% -
  Horiz. % 160.46% 151.47% 129.11% 128.19% 124.34% 115.43% 100.00%
PBT 28,600 23,586 12,076 12,118 36,870 35,116 30,144 -3.44%
  QoQ % 21.26% 95.31% -0.35% -67.13% 5.00% 16.49% -
  Horiz. % 94.88% 78.24% 40.06% 40.20% 122.32% 116.49% 100.00%
Tax -10,666 -10,010 -8,080 -8,052 -11,161 -10,788 -10,068 3.92%
  QoQ % -6.56% -23.89% -0.35% 27.86% -3.46% -7.15% -
  Horiz. % 105.95% 99.42% 80.25% 79.98% 110.86% 107.15% 100.00%
NP 17,933 13,576 3,996 4,066 25,709 24,328 20,076 -7.24%
  QoQ % 32.10% 239.74% -1.72% -84.18% 5.68% 21.18% -
  Horiz. % 89.33% 67.62% 19.90% 20.25% 128.06% 121.18% 100.00%
NP to SH 19,416 11,248 3,796 3,410 25,324 23,550 20,124 -2.36%
  QoQ % 72.62% 196.31% 11.32% -86.53% 7.53% 17.02% -
  Horiz. % 96.48% 55.89% 18.86% 16.94% 125.84% 117.02% 100.00%
Tax Rate 37.30 % 42.44 % 66.91 % 66.45 % 30.27 % 30.72 % 33.40 % 7.63%
  QoQ % -12.11% -36.57% 0.69% 119.52% -1.46% -8.02% -
  Horiz. % 111.68% 127.07% 200.33% 198.95% 90.63% 91.98% 100.00%
Total Cost 624,870 593,216 513,232 509,471 472,398 438,076 380,524 39.15%
  QoQ % 5.34% 15.58% 0.74% 7.85% 7.83% 15.12% -
  Horiz. % 164.21% 155.89% 134.88% 133.89% 124.14% 115.12% 100.00%
Net Worth 309,269 285,726 281,039 240,847 246,539 240,406 234,370 20.29%
  QoQ % 8.24% 1.67% 16.69% -2.31% 2.55% 2.58% -
  Horiz. % 131.96% 121.91% 119.91% 102.76% 105.19% 102.58% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 309,269 285,726 281,039 240,847 246,539 240,406 234,370 20.29%
  QoQ % 8.24% 1.67% 16.69% -2.31% 2.55% 2.58% -
  Horiz. % 131.96% 121.91% 119.91% 102.76% 105.19% 102.58% 100.00%
NOSH 1,386,857 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 1,227,073 8.49%
  QoQ % 1.10% 1.18% 7.34% 2.40% 0.55% -0.04% -
  Horiz. % 113.02% 111.79% 110.48% 102.92% 100.51% 99.96% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.79 % 2.24 % 0.77 % 0.79 % 5.16 % 5.26 % 5.01 % -32.29%
  QoQ % 24.55% 190.91% -2.53% -84.69% -1.90% 4.99% -
  Horiz. % 55.69% 44.71% 15.37% 15.77% 102.99% 104.99% 100.00%
ROE 6.28 % 3.94 % 1.35 % 1.42 % 10.27 % 9.80 % 8.59 % -18.83%
  QoQ % 59.39% 191.85% -4.93% -86.17% 4.80% 14.09% -
  Horiz. % 73.11% 45.87% 15.72% 16.53% 119.56% 114.09% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.35 44.24 38.15 40.66 40.39 37.70 32.65 26.29%
  QoQ % 4.77% 15.96% -6.17% 0.67% 7.14% 15.47% -
  Horiz. % 141.96% 135.50% 116.85% 124.53% 123.71% 115.47% 100.00%
EPS 1.40 0.82 0.28 0.27 2.05 1.92 1.64 -10.00%
  QoQ % 70.73% 192.86% 3.70% -86.83% 6.77% 17.07% -
  Horiz. % 85.37% 50.00% 17.07% 16.46% 125.00% 117.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2230 0.2083 0.2073 0.1907 0.1999 0.1960 0.1910 10.87%
  QoQ % 7.06% 0.48% 8.70% -4.60% 1.99% 2.62% -
  Horiz. % 116.75% 109.06% 108.53% 99.84% 104.66% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.46 29.70 25.32 25.14 24.38 22.63 19.61 37.00%
  QoQ % 5.93% 17.30% 0.72% 3.12% 7.73% 15.40% -
  Horiz. % 160.43% 151.45% 129.12% 128.20% 124.32% 115.40% 100.00%
EPS 0.95 0.55 0.19 0.17 1.24 1.15 0.99 -2.71%
  QoQ % 72.73% 189.47% 11.76% -86.29% 7.83% 16.16% -
  Horiz. % 95.96% 55.56% 19.19% 17.17% 125.25% 116.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1514 0.1399 0.1376 0.1179 0.1207 0.1177 0.1147 20.31%
  QoQ % 8.22% 1.67% 16.71% -2.32% 2.55% 2.62% -
  Horiz. % 132.00% 121.97% 119.97% 102.79% 105.23% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2850 0.3100 0.3150 0.3750 0.3200 0.2400 0.2050 -
P/RPS 0.61 0.70 0.83 0.92 0.79 0.64 0.63 -2.13%
  QoQ % -12.86% -15.66% -9.78% 16.46% 23.44% 1.59% -
  Horiz. % 96.83% 111.11% 131.75% 146.03% 125.40% 101.59% 100.00%
P/EPS 20.36 37.80 112.50 138.89 15.58 12.50 12.50 38.39%
  QoQ % -46.14% -66.40% -19.00% 791.46% 24.64% 0.00% -
  Horiz. % 162.88% 302.40% 900.00% 1,111.12% 124.64% 100.00% 100.00%
EY 4.91 2.65 0.89 0.72 6.42 8.00 8.00 -27.76%
  QoQ % 85.28% 197.75% 23.61% -88.79% -19.75% 0.00% -
  Horiz. % 61.38% 33.12% 11.12% 9.00% 80.25% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 1.49 1.52 1.97 1.60 1.22 1.07 12.68%
  QoQ % -14.09% -1.97% -22.84% 23.12% 31.15% 14.02% -
  Horiz. % 119.63% 139.25% 142.06% 184.11% 149.53% 114.02% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 -
Price 0.2150 0.2950 0.3200 0.4050 0.3600 0.3450 0.2650 -
P/RPS 0.46 0.67 0.84 1.00 0.89 0.92 0.81 -31.40%
  QoQ % -31.34% -20.24% -16.00% 12.36% -3.26% 13.58% -
  Horiz. % 56.79% 82.72% 103.70% 123.46% 109.88% 113.58% 100.00%
P/EPS 15.36 35.98 114.29 150.00 17.53 17.97 16.16 -3.33%
  QoQ % -57.31% -68.52% -23.81% 755.68% -2.45% 11.20% -
  Horiz. % 95.05% 222.65% 707.24% 928.22% 108.48% 111.20% 100.00%
EY 6.51 2.78 0.88 0.67 5.70 5.57 6.19 3.41%
  QoQ % 134.17% 215.91% 31.34% -88.25% 2.33% -10.02% -
  Horiz. % 105.17% 44.91% 14.22% 10.82% 92.08% 89.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.42 1.54 2.12 1.80 1.76 1.39 -21.85%
  QoQ % -32.39% -7.79% -27.36% 17.78% 2.27% 26.62% -
  Horiz. % 69.06% 102.16% 110.79% 152.52% 129.50% 126.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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