Highlights

[DAYA] QoQ Cumulative 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 -     -75.06%    YoY -     71.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 513,537 373,581 231,202 100,150 276,929 178,615 105,734 185.97%
  QoQ % 37.46% 61.58% 130.86% -63.84% 55.04% 68.93% -
  Horiz. % 485.69% 353.32% 218.66% 94.72% 261.91% 168.93% 100.00%
PBT 12,118 27,653 17,558 7,536 28,386 21,708 13,626 -7.50%
  QoQ % -56.18% 57.50% 132.99% -73.45% 30.76% 59.31% -
  Horiz. % 88.93% 202.94% 128.86% 55.31% 208.32% 159.31% 100.00%
Tax -8,052 -8,371 -5,394 -2,517 -8,270 -6,737 -4,971 37.80%
  QoQ % 3.81% -55.19% -114.30% 69.56% -22.75% -35.53% -
  Horiz. % 161.98% 168.40% 108.51% 50.63% 166.36% 135.53% 100.00%
NP 4,066 19,282 12,164 5,019 20,116 14,971 8,655 -39.48%
  QoQ % -78.91% 58.52% 142.36% -75.05% 34.37% 72.98% -
  Horiz. % 46.98% 222.78% 140.54% 57.99% 232.42% 172.98% 100.00%
NP to SH 3,410 18,993 11,775 5,031 20,171 14,986 8,658 -46.18%
  QoQ % -82.05% 61.30% 134.05% -75.06% 34.60% 73.09% -
  Horiz. % 39.39% 219.37% 136.00% 58.11% 232.98% 173.09% 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 509,471 354,299 219,038 95,131 256,813 163,644 97,079 201.08%
  QoQ % 43.80% 61.75% 130.25% -62.96% 56.93% 68.57% -
  Horiz. % 524.80% 364.96% 225.63% 97.99% 264.54% 168.57% 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 - - - - - 3,045 3,048 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.91% 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 % 7.70 % 4.90 % 2.15 % 8.82 % 6.82 % 0.04 % 973.15%
  QoQ % -81.56% 57.14% 127.91% -75.62% 29.33% 16,950.00% -
  Horiz. % 3,550.00% 19,250.00% 12,250.00% 5,375.00% 22,050.00% 17,050.00% 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 30.29 18.85 8.16 22.68 14.66 8.67 179.39%
  QoQ % 34.24% 60.69% 131.00% -64.02% 54.71% 69.09% -
  Horiz. % 468.97% 349.37% 217.42% 94.12% 261.59% 169.09% 100.00%
EPS 0.27 1.54 0.96 0.41 1.65 1.23 0.71 -47.42%
  QoQ % -82.47% 60.42% 134.15% -75.15% 34.15% 73.24% -
  Horiz. % 38.03% 216.90% 135.21% 57.75% 232.39% 173.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 18.29 11.32 4.90 13.56 8.74 5.18 185.83%
  QoQ % 37.45% 61.57% 131.02% -63.86% 55.15% 68.73% -
  Horiz. % 485.33% 353.09% 218.53% 94.59% 261.78% 168.73% 100.00%
EPS 0.17 0.93 0.58 0.25 0.99 0.73 0.42 -45.19%
  QoQ % -81.72% 60.34% 132.00% -74.75% 35.62% 73.81% -
  Horiz. % 40.48% 221.43% 138.10% 59.52% 235.71% 173.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 1.06 1.27 2.51 0.84 1.30 2.31 -45.78%
  QoQ % -13.21% -16.54% -49.40% 198.81% -35.38% -43.72% -
  Horiz. % 39.83% 45.89% 54.98% 108.66% 36.36% 56.28% 100.00%
P/EPS 138.89 20.78 25.00 50.00 11.50 15.45 28.17 188.84%
  QoQ % 568.38% -16.88% -50.00% 334.78% -25.57% -45.15% -
  Horiz. % 493.04% 73.77% 88.75% 177.49% 40.82% 54.85% 100.00%
EY 0.72 4.81 4.00 2.00 8.69 6.47 3.55 -65.38%
  QoQ % -85.03% 20.25% 100.00% -76.99% 34.31% 82.25% -
  Horiz. % 20.28% 135.49% 112.68% 56.34% 244.79% 182.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.60% 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 1.19 1.83 3.25 0.88 1.30 2.31 -42.69%
  QoQ % -15.97% -34.97% -43.69% 269.32% -32.31% -43.72% -
  Horiz. % 43.29% 51.52% 79.22% 140.69% 38.10% 56.28% 100.00%
P/EPS 150.00 23.38 35.94 64.63 12.11 15.45 28.17 204.00%
  QoQ % 541.57% -34.95% -44.39% 433.69% -21.62% -45.15% -
  Horiz. % 532.48% 83.00% 127.58% 229.43% 42.99% 54.85% 100.00%
EY 0.67 4.28 2.78 1.55 8.26 6.47 3.55 -67.00%
  QoQ % -84.35% 53.96% 79.35% -81.23% 27.67% 82.25% -
  Horiz. % 18.87% 120.56% 78.31% 43.66% 232.68% 182.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.60% 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.
 


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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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