Highlights

[DAYA] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 20-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -0.23%    YoY -     71.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 513,537 498,108 462,404 400,600 276,929 238,153 211,468 80.38%
  QoQ % 3.10% 7.72% 15.43% 44.66% 16.28% 12.62% -
  Horiz. % 242.84% 235.55% 218.66% 189.44% 130.96% 112.62% 100.00%
PBT 12,118 36,870 35,116 30,144 28,386 28,944 27,252 -41.66%
  QoQ % -67.13% 5.00% 16.49% 6.19% -1.93% 6.21% -
  Horiz. % 44.47% 135.30% 128.86% 110.61% 104.16% 106.21% 100.00%
Tax -8,052 -11,161 -10,788 -10,068 -8,270 -8,982 -9,942 -13.08%
  QoQ % 27.86% -3.46% -7.15% -21.74% 7.93% 9.65% -
  Horiz. % 80.99% 112.26% 108.51% 101.27% 83.18% 90.35% 100.00%
NP 4,066 25,709 24,328 20,076 20,116 19,961 17,310 -61.83%
  QoQ % -84.18% 5.68% 21.18% -0.20% 0.77% 15.32% -
  Horiz. % 23.49% 148.52% 140.54% 115.98% 116.21% 115.32% 100.00%
NP to SH 3,410 25,324 23,550 20,124 20,171 19,981 17,316 -66.05%
  QoQ % -86.53% 7.53% 17.02% -0.23% 0.95% 15.39% -
  Horiz. % 19.69% 146.25% 136.00% 116.22% 116.49% 115.39% 100.00%
Tax Rate 66.45 % 30.27 % 30.72 % 33.40 % 29.13 % 31.03 % 36.48 % 48.99%
  QoQ % 119.52% -1.46% -8.02% 14.66% -6.12% -14.94% -
  Horiz. % 182.15% 82.98% 84.21% 91.56% 79.85% 85.06% 100.00%
Total Cost 509,471 472,398 438,076 380,524 256,813 218,192 194,158 89.91%
  QoQ % 7.85% 7.83% 15.12% 48.17% 17.70% 12.38% -
  Horiz. % 262.40% 243.31% 225.63% 195.99% 132.27% 112.38% 100.00%
Net Worth 240,847 246,539 240,406 234,370 228,581 219,672 21,888,888 -95.01%
  QoQ % -2.31% 2.55% 2.58% 2.53% 4.06% -99.00% -
  Horiz. % 1.10% 1.13% 1.10% 1.07% 1.04% 1.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 4,061 6,097 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.61% 100.00%
Div Payout % - % - % - % - % - % 20.33 % 35.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.74% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,847 246,539 240,406 234,370 228,581 219,672 21,888,888 -95.01%
  QoQ % -2.31% 2.55% 2.58% 2.53% 4.06% -99.00% -
  Horiz. % 1.10% 1.13% 1.10% 1.07% 1.04% 1.00% 100.00%
NOSH 1,262,962 1,233,311 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 2.36%
  QoQ % 2.40% 0.55% -0.04% 0.49% 0.22% -0.09% -
  Horiz. % 103.57% 101.14% 100.58% 100.63% 100.13% 99.91% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.79 % 5.16 % 5.26 % 5.01 % 7.26 % 8.38 % 8.19 % -78.88%
  QoQ % -84.69% -1.90% 4.99% -30.99% -13.37% 2.32% -
  Horiz. % 9.65% 63.00% 64.22% 61.17% 88.64% 102.32% 100.00%
ROE 1.42 % 10.27 % 9.80 % 8.59 % 8.82 % 9.10 % 0.08 % 576.90%
  QoQ % -86.17% 4.80% 14.09% -2.61% -3.08% 11,275.00% -
  Horiz. % 1,775.00% 12,837.50% 12,250.00% 10,737.50% 11,025.00% 11,375.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.66 40.39 37.70 32.65 22.68 19.55 17.34 76.23%
  QoQ % 0.67% 7.14% 15.47% 43.96% 16.01% 12.75% -
  Horiz. % 234.49% 232.93% 217.42% 188.29% 130.80% 112.75% 100.00%
EPS 0.27 2.05 1.92 1.64 1.65 1.64 1.42 -66.83%
  QoQ % -86.83% 6.77% 17.07% -0.61% 0.61% 15.49% -
  Horiz. % 19.01% 144.37% 135.21% 115.49% 116.20% 115.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -34.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.00% 100.00%
NAPS 0.1907 0.1999 0.1960 0.1910 0.1872 0.1803 17.9500 -95.13%
  QoQ % -4.60% 1.99% 2.62% 2.03% 3.83% -99.00% -
  Horiz. % 1.06% 1.11% 1.09% 1.06% 1.04% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.14 24.38 22.63 19.61 13.56 11.66 10.35 80.40%
  QoQ % 3.12% 7.73% 15.40% 44.62% 16.30% 12.66% -
  Horiz. % 242.90% 235.56% 218.65% 189.47% 131.01% 112.66% 100.00%
EPS 0.17 1.24 1.15 0.99 0.99 0.98 0.85 -65.70%
  QoQ % -86.29% 7.83% 16.16% 0.00% 1.02% 15.29% -
  Horiz. % 20.00% 145.88% 135.29% 116.47% 116.47% 115.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 0.1179 0.1207 0.1177 0.1147 0.1119 0.1075 10.7143 -95.01%
  QoQ % -2.32% 2.55% 2.62% 2.50% 4.09% -99.00% -
  Horiz. % 1.10% 1.13% 1.10% 1.07% 1.04% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3750 0.3200 0.2400 0.2050 0.1900 0.1900 0.2000 -
P/RPS 0.92 0.79 0.64 0.63 0.84 0.97 1.15 -13.79%
  QoQ % 16.46% 23.44% 1.59% -25.00% -13.40% -15.65% -
  Horiz. % 80.00% 68.70% 55.65% 54.78% 73.04% 84.35% 100.00%
P/EPS 138.89 15.58 12.50 12.50 11.50 11.59 14.08 358.04%
  QoQ % 791.46% 24.64% 0.00% 8.70% -0.78% -17.68% -
  Horiz. % 986.43% 110.65% 88.78% 88.78% 81.68% 82.32% 100.00%
EY 0.72 6.42 8.00 8.00 8.69 8.63 7.10 -78.16%
  QoQ % -88.79% -19.75% 0.00% -7.94% 0.70% 21.55% -
  Horiz. % 10.14% 90.42% 112.68% 112.68% 122.39% 121.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.75 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -30.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.00% 100.00%
P/NAPS 1.97 1.60 1.22 1.07 1.01 1.05 0.01 3,253.24%
  QoQ % 23.12% 31.15% 14.02% 5.94% -3.81% 10,400.00% -
  Horiz. % 19,700.00% 16,000.00% 12,200.00% 10,700.00% 10,100.00% 10,500.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 -
Price 0.4050 0.3600 0.3450 0.2650 0.2000 0.1900 0.2000 -
P/RPS 1.00 0.89 0.92 0.81 0.88 0.97 1.15 -8.87%
  QoQ % 12.36% -3.26% 13.58% -7.95% -9.28% -15.65% -
  Horiz. % 86.96% 77.39% 80.00% 70.43% 76.52% 84.35% 100.00%
P/EPS 150.00 17.53 17.97 16.16 12.11 11.59 14.08 382.08%
  QoQ % 755.68% -2.45% 11.20% 33.44% 4.49% -17.68% -
  Horiz. % 1,065.34% 124.50% 127.63% 114.77% 86.01% 82.32% 100.00%
EY 0.67 5.70 5.57 6.19 8.26 8.63 7.10 -79.18%
  QoQ % -88.25% 2.33% -10.02% -25.06% -4.29% 21.55% -
  Horiz. % 9.44% 80.28% 78.45% 87.18% 116.34% 121.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.75 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -30.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 70.00% 100.00%
P/NAPS 2.12 1.80 1.76 1.39 1.07 1.05 0.01 3,420.90%
  QoQ % 17.78% 2.27% 26.62% 29.91% 1.90% 10,400.00% -
  Horiz. % 21,200.00% 18,000.00% 17,600.00% 13,900.00% 10,700.00% 10,500.00% 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

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers