Highlights

[DAYA] QoQ Cumulative 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 -     73.09%    YoY -     17.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 231,202 100,150 276,929 178,615 105,734 30,355 281,683 -12.35%
  QoQ % 130.86% -63.84% 55.04% 68.93% 248.32% -89.22% -
  Horiz. % 82.08% 35.55% 98.31% 63.41% 37.54% 10.78% 100.00%
PBT 17,558 7,536 28,386 21,708 13,626 4,589 23,800 -18.37%
  QoQ % 132.99% -73.45% 30.76% 59.31% 196.93% -80.72% -
  Horiz. % 73.77% 31.66% 119.27% 91.21% 57.25% 19.28% 100.00%
Tax -5,394 -2,517 -8,270 -6,737 -4,971 -1,653 -6,237 -9.24%
  QoQ % -114.30% 69.56% -22.75% -35.53% -200.73% 73.50% -
  Horiz. % 86.48% 40.36% 132.60% 108.02% 79.70% 26.50% 100.00%
NP 12,164 5,019 20,116 14,971 8,655 2,936 17,563 -21.74%
  QoQ % 142.36% -75.05% 34.37% 72.98% 194.79% -83.28% -
  Horiz. % 69.26% 28.58% 114.54% 85.24% 49.28% 16.72% 100.00%
NP to SH 11,775 5,031 20,171 14,986 8,658 2,939 17,502 -23.24%
  QoQ % 134.05% -75.06% 34.60% 73.09% 194.59% -83.21% -
  Horiz. % 67.28% 28.75% 115.25% 85.62% 49.47% 16.79% 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 219,038 95,131 256,813 163,644 97,079 27,419 264,120 -11.74%
  QoQ % 130.25% -62.96% 56.93% 68.57% 254.06% -89.62% -
  Horiz. % 82.93% 36.02% 97.23% 61.96% 36.76% 10.38% 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 - - - 3,045 3,048 - 2,781 -
  QoQ % 0.00% 0.00% 0.00% -0.09% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 109.50% 109.59% 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 4.90 % 2.15 % 8.82 % 6.82 % 0.04 % 1.37 % 8.60 % -31.30%
  QoQ % 127.91% -75.62% 29.33% 16,950.00% -97.08% -84.07% -
  Horiz. % 56.98% 25.00% 102.56% 79.30% 0.47% 15.93% 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 18.85 8.16 22.68 14.66 8.67 2.48 24.30 -15.59%
  QoQ % 131.00% -64.02% 54.71% 69.09% 249.60% -89.79% -
  Horiz. % 77.57% 33.58% 93.33% 60.33% 35.68% 10.21% 100.00%
EPS 0.96 0.41 1.65 1.23 0.71 0.24 1.51 -26.08%
  QoQ % 134.15% -75.15% 34.15% 73.24% 195.83% -84.11% -
  Horiz. % 63.58% 27.15% 109.27% 81.46% 47.02% 15.89% 100.00%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.17% 104.17% 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 11.32 4.90 13.56 8.74 5.18 1.49 13.79 -12.34%
  QoQ % 131.02% -63.86% 55.15% 68.73% 247.65% -89.20% -
  Horiz. % 82.09% 35.53% 98.33% 63.38% 37.56% 10.80% 100.00%
EPS 0.58 0.25 0.99 0.73 0.42 0.14 0.86 -23.11%
  QoQ % 132.00% -74.75% 35.62% 73.81% 200.00% -83.72% -
  Horiz. % 67.44% 29.07% 115.12% 84.88% 48.84% 16.28% 100.00%
DPS 0.00 0.00 0.00 0.15 0.15 0.00 0.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 107.14% 107.14% 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 1.27 2.51 0.84 1.30 2.31 7.66 0.78 38.44%
  QoQ % -49.40% 198.81% -35.38% -43.72% -69.84% 882.05% -
  Horiz. % 162.82% 321.79% 107.69% 166.67% 296.15% 982.05% 100.00%
P/EPS 25.00 50.00 11.50 15.45 28.17 79.17 12.58 58.13%
  QoQ % -50.00% 334.78% -25.57% -45.15% -64.42% 529.33% -
  Horiz. % 198.73% 397.46% 91.41% 122.81% 223.93% 629.33% 100.00%
EY 4.00 2.00 8.69 6.47 3.55 1.26 7.95 -36.77%
  QoQ % 100.00% -76.99% 34.31% 82.25% 181.75% -84.15% -
  Horiz. % 50.31% 25.16% 109.31% 81.38% 44.65% 15.85% 100.00%
DY 0.00 0.00 0.00 1.32 1.25 0.00 1.26 -
  QoQ % 0.00% 0.00% 0.00% 5.60% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.76% 99.21% 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 1.83 3.25 0.88 1.30 2.31 8.07 0.82 70.86%
  QoQ % -43.69% 269.32% -32.31% -43.72% -71.38% 884.15% -
  Horiz. % 223.17% 396.34% 107.32% 158.54% 281.71% 984.15% 100.00%
P/EPS 35.94 64.63 12.11 15.45 28.17 83.33 13.25 94.61%
  QoQ % -44.39% 433.69% -21.62% -45.15% -66.19% 528.91% -
  Horiz. % 271.25% 487.77% 91.40% 116.60% 212.60% 628.91% 100.00%
EY 2.78 1.55 8.26 6.47 3.55 1.20 7.55 -48.66%
  QoQ % 79.35% -81.23% 27.67% 82.25% 195.83% -84.11% -
  Horiz. % 36.82% 20.53% 109.40% 85.70% 47.02% 15.89% 100.00%
DY 0.00 0.00 0.00 1.32 1.25 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 5.60% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 110.00% 104.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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