Highlights

[DAYA] QoQ TTM Result on 2016-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -56.64%    YoY -     -138.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 269,982 399,171 490,085 605,660 702,630 718,837 738,181 -48.83%
  QoQ % -32.36% -18.55% -19.08% -13.80% -2.25% -2.62% -
  Horiz. % 36.57% 54.07% 66.39% 82.05% 95.18% 97.38% 100.00%
PBT -171,678 -200,906 -87,117 -59,991 -31,060 -2,533 -28,661 229.47%
  QoQ % 14.55% -130.62% -45.22% -93.15% -1,126.21% 91.16% -
  Horiz. % 599.00% 700.97% 303.96% 209.31% 108.37% 8.84% 100.00%
Tax -3,892 -4,867 -6,518 -9,202 -12,043 -11,658 677 -
  QoQ % 20.03% 25.33% 29.17% 23.59% -3.30% -1,822.01% -
  Horiz. % -574.89% -718.91% -962.78% -1,359.23% -1,778.88% -1,722.01% 100.00%
NP -175,570 -205,773 -93,635 -69,193 -43,103 -14,191 -27,984 239.79%
  QoQ % 14.68% -119.76% -35.32% -60.53% -203.73% 49.29% -
  Horiz. % 627.39% 735.32% 334.60% 247.26% 154.03% 50.71% 100.00%
NP to SH -177,496 -207,285 -97,130 -74,328 -47,450 -18,502 -30,062 226.32%
  QoQ % 14.37% -113.41% -30.68% -56.64% -156.46% 38.45% -
  Horiz. % 590.43% 689.52% 323.10% 247.25% 157.84% 61.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 445,552 604,944 583,720 674,853 745,733 733,028 766,165 -30.31%
  QoQ % -26.35% 3.64% -13.50% -9.50% 1.73% -4.33% -
  Horiz. % 58.15% 78.96% 76.19% 88.08% 97.33% 95.67% 100.00%
Net Worth 5,035,333 45,310 20,901,656 228,563 241,313 256,313 291,091 567.70%
  QoQ % 11,013.06% -99.78% 9,044.81% -5.28% -5.85% -11.95% -
  Horiz. % 1,729.81% 15.57% 7,180.43% 78.52% 82.90% 88.05% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,035,333 45,310 20,901,656 228,563 241,313 256,313 291,091 567.70%
  QoQ % 11,013.06% -99.78% 9,044.81% -5.28% -5.85% -11.95% -
  Horiz. % 1,729.81% 15.57% 7,180.43% 78.52% 82.90% 88.05% 100.00%
NOSH 1,936,666 1,736,018 1,736,018 1,740,769 1,738,571 1,673,063 1,664,333 10.62%
  QoQ % 11.56% 0.00% -0.27% 0.13% 3.92% 0.52% -
  Horiz. % 116.36% 104.31% 104.31% 104.59% 104.46% 100.52% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -65.03 % -51.55 % -19.11 % -11.42 % -6.13 % -1.97 % -3.79 % 564.10%
  QoQ % -26.15% -169.75% -67.34% -86.30% -211.17% 48.02% -
  Horiz. % 1,715.83% 1,360.16% 504.22% 301.32% 161.74% 51.98% 100.00%
ROE -3.53 % -457.48 % -0.46 % -32.52 % -19.66 % -7.22 % -10.33 % -51.09%
  QoQ % 99.23% -99,352.18% 98.59% -65.41% -172.30% 30.11% -
  Horiz. % 34.17% 4,428.65% 4.45% 314.81% 190.32% 69.89% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.94 22.99 28.23 34.79 40.41 42.97 44.35 -53.74%
  QoQ % -39.36% -18.56% -18.86% -13.91% -5.96% -3.11% -
  Horiz. % 31.43% 51.84% 63.65% 78.44% 91.12% 96.89% 100.00%
EPS -9.17 -11.94 -5.59 -4.27 -2.73 -1.11 -1.81 194.69%
  QoQ % 23.20% -113.60% -30.91% -56.41% -145.95% 38.67% -
  Horiz. % 506.63% 659.67% 308.84% 235.91% 150.83% 61.33% 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 2.6000 0.0261 12.0400 0.1313 0.1388 0.1532 0.1749 503.59%
  QoQ % 9,861.69% -99.78% 9,069.84% -5.40% -9.40% -12.41% -
  Horiz. % 1,486.56% 14.92% 6,883.93% 75.07% 79.36% 87.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.22 19.54 23.99 29.65 34.39 35.19 36.13 -48.81%
  QoQ % -32.34% -18.55% -19.09% -13.78% -2.27% -2.60% -
  Horiz. % 36.59% 54.08% 66.40% 82.06% 95.18% 97.40% 100.00%
EPS -8.69 -10.15 -4.75 -3.64 -2.32 -0.91 -1.47 226.59%
  QoQ % 14.38% -113.68% -30.49% -56.90% -154.95% 38.10% -
  Horiz. % 591.16% 690.48% 323.13% 247.62% 157.82% 61.90% 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 2.4647 0.0222 10.2311 0.1119 0.1181 0.1255 0.1425 567.65%
  QoQ % 11,002.25% -99.78% 9,043.07% -5.25% -5.90% -11.93% -
  Horiz. % 1,729.61% 15.58% 7,179.72% 78.53% 82.88% 88.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0900 0.0600 0.0650 0.0700 0.0850 0.1050 0.1000 -
P/RPS 0.65 0.26 0.23 0.20 0.21 0.24 0.23 99.76%
  QoQ % 150.00% 13.04% 15.00% -4.76% -12.50% 4.35% -
  Horiz. % 282.61% 113.04% 100.00% 86.96% 91.30% 104.35% 100.00%
P/EPS -0.98 -0.50 -1.16 -1.64 -3.11 -9.49 -5.54 -68.45%
  QoQ % -96.00% 56.90% 29.27% 47.27% 67.23% -71.30% -
  Horiz. % 17.69% 9.03% 20.94% 29.60% 56.14% 171.30% 100.00%
EY -101.83 -199.00 -86.08 -61.00 -32.11 -10.53 -18.06 216.46%
  QoQ % 48.83% -131.18% -41.11% -89.97% -204.94% 41.69% -
  Horiz. % 563.84% 1,101.88% 476.63% 337.76% 177.80% 58.31% 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 0.03 2.30 0.01 0.53 0.61 0.69 0.57 -85.93%
  QoQ % -98.70% 22,900.00% -98.11% -13.11% -11.59% 21.05% -
  Horiz. % 5.26% 403.51% 1.75% 92.98% 107.02% 121.05% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 -
Price 0.0850 0.0650 0.0550 0.0750 0.0750 0.0850 0.1050 -
P/RPS 0.61 0.28 0.19 0.22 0.19 0.20 0.24 86.14%
  QoQ % 117.86% 47.37% -13.64% 15.79% -5.00% -16.67% -
  Horiz. % 254.17% 116.67% 79.17% 91.67% 79.17% 83.33% 100.00%
P/EPS -0.93 -0.54 -0.98 -1.76 -2.75 -7.69 -5.81 -70.49%
  QoQ % -72.22% 44.90% 44.32% 36.00% 64.24% -32.36% -
  Horiz. % 16.01% 9.29% 16.87% 30.29% 47.33% 132.36% 100.00%
EY -107.82 -183.70 -101.73 -56.93 -36.39 -13.01 -17.20 239.60%
  QoQ % 41.31% -80.58% -78.69% -56.44% -179.71% 24.36% -
  Horiz. % 626.86% 1,068.02% 591.45% 330.99% 211.57% 75.64% 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 0.03 2.49 0.00 0.57 0.54 0.55 0.60 -86.40%
  QoQ % -98.80% 0.00% 0.00% 5.56% -1.82% -8.33% -
  Horiz. % 5.00% 415.00% 0.00% 95.00% 90.00% 91.67% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers