Highlights

[DAYA] QoQ TTM Result on 2009-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     12.35%    YoY -     -19.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 193,048 186,142 188,244 196,685 223,657 234,258 224,345 -9.56%
  QoQ % 3.71% -1.12% -4.29% -12.06% -4.53% 4.42% -
  Horiz. % 86.05% 82.97% 83.91% 87.67% 99.69% 104.42% 100.00%
PBT 19,886 19,321 20,377 18,042 15,434 18,856 18,284 5.78%
  QoQ % 2.92% -5.18% 12.94% 16.90% -18.15% 3.13% -
  Horiz. % 108.76% 105.67% 111.45% 98.68% 84.41% 103.13% 100.00%
Tax -6,661 -6,464 -6,713 -6,787 -5,391 -6,298 -6,136 5.64%
  QoQ % -3.05% 3.71% 1.09% -25.90% 14.40% -2.64% -
  Horiz. % 108.56% 105.35% 109.40% 110.61% 87.86% 102.64% 100.00%
NP 13,225 12,857 13,664 11,255 10,043 12,558 12,148 5.84%
  QoQ % 2.86% -5.91% 21.40% 12.07% -20.03% 3.38% -
  Horiz. % 108.87% 105.84% 112.48% 92.65% 82.67% 103.38% 100.00%
NP to SH 13,051 12,743 13,558 11,291 10,050 12,494 12,147 4.92%
  QoQ % 2.42% -6.01% 20.08% 12.35% -19.56% 2.86% -
  Horiz. % 107.44% 104.91% 111.62% 92.95% 82.74% 102.86% 100.00%
Tax Rate 33.50 % 33.46 % 32.94 % 37.62 % 34.93 % 33.40 % 33.56 % -0.12%
  QoQ % 0.12% 1.58% -12.44% 7.70% 4.58% -0.48% -
  Horiz. % 99.82% 99.70% 98.15% 112.10% 104.08% 99.52% 100.00%
Total Cost 179,823 173,285 174,580 185,430 213,614 221,700 212,197 -10.48%
  QoQ % 3.77% -0.74% -5.85% -13.19% -3.65% 4.48% -
  Horiz. % 84.74% 81.66% 82.27% 87.39% 100.67% 104.48% 100.00%
Net Worth 154,099 14,823,707 138,111 0 130,172 117,775 115,695 21.12%
  QoQ % -98.96% 10,633.11% 0.00% 0.00% 10.53% 1.80% -
  Horiz. % 133.19% 12,812.69% 119.38% 0.00% 112.51% 101.80% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,146 2,440 2,440 2,440 0 886 886 223.94%
  QoQ % 110.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 580.23% 275.09% 275.09% 275.09% 0.00% 100.00% 100.00%
Div Payout % 39.43 % 19.15 % 18.00 % 21.61 % - % 7.10 % 7.30 % 208.80%
  QoQ % 105.90% 6.39% -16.71% 0.00% 0.00% -2.74% -
  Horiz. % 540.14% 262.33% 246.58% 296.03% 0.00% 97.26% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 154,099 14,823,707 138,111 0 130,172 117,775 115,695 21.12%
  QoQ % -98.96% 10,633.11% 0.00% 0.00% 10.53% 1.80% -
  Horiz. % 133.19% 12,812.69% 119.38% 0.00% 112.51% 101.80% 100.00%
NOSH 845,769 843,214 799,259 813,333 786,538 499,682 505,000 41.16%
  QoQ % 0.30% 5.50% -1.73% 3.41% 57.41% -1.05% -
  Horiz. % 167.48% 166.97% 158.27% 161.06% 155.75% 98.95% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.85 % 6.91 % 7.26 % 5.72 % 4.49 % 5.36 % 5.41 % 17.09%
  QoQ % -0.87% -4.82% 26.92% 27.39% -16.23% -0.92% -
  Horiz. % 126.62% 127.73% 134.20% 105.73% 82.99% 99.08% 100.00%
ROE 8.47 % 0.09 % 9.82 % - % 7.72 % 10.61 % 10.50 % -13.38%
  QoQ % 9,311.11% -99.08% 0.00% 0.00% -27.24% 1.05% -
  Horiz. % 80.67% 0.86% 93.52% 0.00% 73.52% 101.05% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.83 22.08 23.55 24.18 28.44 46.88 44.42 -35.92%
  QoQ % 3.40% -6.24% -2.61% -14.98% -39.33% 5.54% -
  Horiz. % 51.40% 49.71% 53.02% 54.43% 64.03% 105.54% 100.00%
EPS 1.54 1.51 1.70 1.39 1.28 2.50 2.41 -25.87%
  QoQ % 1.99% -11.18% 22.30% 8.59% -48.80% 3.73% -
  Horiz. % 63.90% 62.66% 70.54% 57.68% 53.11% 103.73% 100.00%
DPS 0.61 0.29 0.31 0.30 0.00 0.18 0.18 126.12%
  QoQ % 110.34% -6.45% 3.33% 0.00% 0.00% 0.00% -
  Horiz. % 338.89% 161.11% 172.22% 166.67% 0.00% 100.00% 100.00%
NAPS 0.1822 17.5800 0.1728 0.0000 0.1655 0.2357 0.2291 -14.20%
  QoQ % -98.96% 10,073.61% 0.00% 0.00% -29.78% 2.88% -
  Horiz. % 79.53% 7,673.50% 75.43% 0.00% 72.24% 102.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.45 9.11 9.21 9.63 10.95 11.47 10.98 -9.54%
  QoQ % 3.73% -1.09% -4.36% -12.05% -4.53% 4.46% -
  Horiz. % 86.07% 82.97% 83.88% 87.70% 99.73% 104.46% 100.00%
EPS 0.64 0.62 0.66 0.55 0.49 0.61 0.59 5.59%
  QoQ % 3.23% -6.06% 20.00% 12.24% -19.67% 3.39% -
  Horiz. % 108.47% 105.08% 111.86% 93.22% 83.05% 103.39% 100.00%
DPS 0.25 0.12 0.12 0.12 0.00 0.04 0.04 240.44%
  QoQ % 108.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 625.00% 300.00% 300.00% 300.00% 0.00% 100.00% 100.00%
NAPS 0.0754 7.2560 0.0676 0.0000 0.0637 0.0576 0.0566 21.13%
  QoQ % -98.96% 10,633.73% 0.00% 0.00% 10.59% 1.77% -
  Horiz. % 133.22% 12,819.79% 119.43% 0.00% 112.54% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2200 0.2600 0.3200 0.2700 0.2500 0.2800 0.2800 -
P/RPS 0.96 1.18 1.36 1.12 0.88 0.60 0.63 32.52%
  QoQ % -18.64% -13.24% 21.43% 27.27% 46.67% -4.76% -
  Horiz. % 152.38% 187.30% 215.87% 177.78% 139.68% 95.24% 100.00%
P/EPS 14.26 17.20 18.86 19.45 19.57 11.20 11.64 14.54%
  QoQ % -17.09% -8.80% -3.03% -0.61% 74.73% -3.78% -
  Horiz. % 122.51% 147.77% 162.03% 167.10% 168.13% 96.22% 100.00%
EY 7.01 5.81 5.30 5.14 5.11 8.93 8.59 -12.71%
  QoQ % 20.65% 9.62% 3.11% 0.59% -42.78% 3.96% -
  Horiz. % 81.61% 67.64% 61.70% 59.84% 59.49% 103.96% 100.00%
DY 2.77 1.11 0.95 1.11 0.00 0.63 0.63 169.11%
  QoQ % 149.55% 16.84% -14.41% 0.00% 0.00% 0.00% -
  Horiz. % 439.68% 176.19% 150.79% 176.19% 0.00% 100.00% 100.00%
P/NAPS 1.21 0.01 1.85 0.00 1.51 1.19 1.22 -0.55%
  QoQ % 12,000.00% -99.46% 0.00% 0.00% 26.89% -2.46% -
  Horiz. % 99.18% 0.82% 151.64% 0.00% 123.77% 97.54% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 21/05/10 24/02/10 19/11/09 19/08/09 22/05/09 27/02/09 -
Price 0.1900 0.2500 0.2600 0.3400 0.2500 0.2900 0.2600 -
P/RPS 0.83 1.13 1.10 1.41 0.88 0.62 0.59 25.63%
  QoQ % -26.55% 2.73% -21.99% 60.23% 41.94% 5.08% -
  Horiz. % 140.68% 191.53% 186.44% 238.98% 149.15% 105.08% 100.00%
P/EPS 12.31 16.54 15.33 24.49 19.57 11.60 10.81 9.07%
  QoQ % -25.57% 7.89% -37.40% 25.14% 68.71% 7.31% -
  Horiz. % 113.88% 153.01% 141.81% 226.55% 181.04% 107.31% 100.00%
EY 8.12 6.04 6.52 4.08 5.11 8.62 9.25 -8.34%
  QoQ % 34.44% -7.36% 59.80% -20.16% -40.72% -6.81% -
  Horiz. % 87.78% 65.30% 70.49% 44.11% 55.24% 93.19% 100.00%
DY 3.20 1.16 1.17 0.88 0.00 0.61 0.68 181.62%
  QoQ % 175.86% -0.85% 32.95% 0.00% 0.00% -10.29% -
  Horiz. % 470.59% 170.59% 172.06% 129.41% 0.00% 89.71% 100.00%
P/NAPS 1.04 0.01 1.50 0.00 1.51 1.23 1.13 -5.40%
  QoQ % 10,300.00% -99.33% 0.00% 0.00% 22.76% 8.85% -
  Horiz. % 92.04% 0.88% 132.74% 0.00% 133.63% 108.85% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers