Highlights

[DAYA] QoQ TTM Result on 2010-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 15-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     1.79%    YoY -     17.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 207,456 189,449 174,223 195,467 193,048 186,142 188,244 6.71%
  QoQ % 9.50% 8.74% -10.87% 1.25% 3.71% -1.12% -
  Horiz. % 110.21% 100.64% 92.55% 103.84% 102.55% 98.88% 100.00%
PBT 23,683 23,104 22,733 20,948 19,886 19,321 20,377 10.57%
  QoQ % 2.51% 1.63% 8.52% 5.34% 2.92% -5.18% -
  Horiz. % 116.22% 113.38% 111.56% 102.80% 97.59% 94.82% 100.00%
Tax -6,064 -5,809 -5,767 -7,480 -6,661 -6,464 -6,713 -6.57%
  QoQ % -4.39% -0.73% 22.90% -12.30% -3.05% 3.71% -
  Horiz. % 90.33% 86.53% 85.91% 111.43% 99.23% 96.29% 100.00%
NP 17,619 17,295 16,966 13,468 13,225 12,857 13,664 18.52%
  QoQ % 1.87% 1.94% 25.97% 1.84% 2.86% -5.91% -
  Horiz. % 128.94% 126.57% 124.17% 98.57% 96.79% 94.09% 100.00%
NP to SH 17,577 17,243 16,908 13,285 13,051 12,743 13,558 18.95%
  QoQ % 1.94% 1.98% 27.27% 1.79% 2.42% -6.01% -
  Horiz. % 129.64% 127.18% 124.71% 97.99% 96.26% 93.99% 100.00%
Tax Rate 25.60 % 25.14 % 25.37 % 35.71 % 33.50 % 33.46 % 32.94 % -15.51%
  QoQ % 1.83% -0.91% -28.96% 6.60% 0.12% 1.58% -
  Horiz. % 77.72% 76.32% 77.02% 108.41% 101.70% 101.58% 100.00%
Total Cost 189,837 172,154 157,257 181,999 179,823 173,285 174,580 5.76%
  QoQ % 10.27% 9.47% -13.59% 1.21% 3.77% -0.74% -
  Horiz. % 108.74% 98.61% 90.08% 104.25% 103.00% 99.26% 100.00%
Net Worth 192,885 183,456 170,561 164,699 154,099 14,823,707 138,111 25.02%
  QoQ % 5.14% 7.56% 3.56% 6.88% -98.96% 10,633.11% -
  Horiz. % 139.66% 132.83% 123.50% 119.25% 111.58% 10,733.11% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,094 6,096 6,096 2,706 5,146 2,440 2,440 84.39%
  QoQ % -0.04% 0.00% 125.26% -47.41% 110.92% 0.00% -
  Horiz. % 249.76% 249.86% 249.86% 110.92% 210.92% 100.00% 100.00%
Div Payout % 34.67 % 35.36 % 36.06 % 20.37 % 39.43 % 19.15 % 18.00 % 54.99%
  QoQ % -1.95% -1.94% 77.03% -48.34% 105.90% 6.39% -
  Horiz. % 192.61% 196.44% 200.33% 113.17% 219.06% 106.39% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 192,885 183,456 170,561 164,699 154,099 14,823,707 138,111 25.02%
  QoQ % 5.14% 7.56% 3.56% 6.88% -98.96% 10,633.11% -
  Horiz. % 139.66% 132.83% 123.50% 119.25% 111.58% 10,733.11% 100.00%
NOSH 1,126,666 1,120,000 1,059,387 1,068,780 845,769 843,214 799,259 25.80%
  QoQ % 0.60% 5.72% -0.88% 26.37% 0.30% 5.50% -
  Horiz. % 140.96% 140.13% 132.55% 133.72% 105.82% 105.50% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.49 % 9.13 % 9.74 % 6.89 % 6.85 % 6.91 % 7.26 % 11.03%
  QoQ % -7.01% -6.26% 41.36% 0.58% -0.87% -4.82% -
  Horiz. % 116.94% 125.76% 134.16% 94.90% 94.35% 95.18% 100.00%
ROE 9.11 % 9.40 % 9.91 % 8.07 % 8.47 % 0.09 % 9.82 % -4.89%
  QoQ % -3.09% -5.15% 22.80% -4.72% 9,311.11% -99.08% -
  Horiz. % 92.77% 95.72% 100.92% 82.18% 86.25% 0.92% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.41 16.92 16.45 18.29 22.83 22.08 23.55 -15.18%
  QoQ % 8.81% 2.86% -10.06% -19.89% 3.40% -6.24% -
  Horiz. % 78.17% 71.85% 69.85% 77.66% 96.94% 93.76% 100.00%
EPS 1.56 1.54 1.60 1.24 1.54 1.51 1.70 -5.58%
  QoQ % 1.30% -3.75% 29.03% -19.48% 1.99% -11.18% -
  Horiz. % 91.76% 90.59% 94.12% 72.94% 90.59% 88.82% 100.00%
DPS 0.54 0.54 0.58 0.25 0.61 0.29 0.31 44.92%
  QoQ % 0.00% -6.90% 132.00% -59.02% 110.34% -6.45% -
  Horiz. % 174.19% 174.19% 187.10% 80.65% 196.77% 93.55% 100.00%
NAPS 0.1712 0.1638 0.1610 0.1541 0.1822 17.5800 0.1728 -0.62%
  QoQ % 4.52% 1.74% 4.48% -15.42% -98.96% 10,073.61% -
  Horiz. % 99.07% 94.79% 93.17% 89.18% 105.44% 10,173.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,917,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.82 9.88 9.08 10.19 10.07 9.71 9.81 6.77%
  QoQ % 9.51% 8.81% -10.89% 1.19% 3.71% -1.02% -
  Horiz. % 110.30% 100.71% 92.56% 103.87% 102.65% 98.98% 100.00%
EPS 0.92 0.90 0.88 0.69 0.68 0.66 0.71 18.91%
  QoQ % 2.22% 2.27% 27.54% 1.47% 3.03% -7.04% -
  Horiz. % 129.58% 126.76% 123.94% 97.18% 95.77% 92.96% 100.00%
DPS 0.32 0.32 0.32 0.14 0.27 0.13 0.13 82.61%
  QoQ % 0.00% 0.00% 128.57% -48.15% 107.69% 0.00% -
  Horiz. % 246.15% 246.15% 246.15% 107.69% 207.69% 100.00% 100.00%
NAPS 0.1006 0.0956 0.0889 0.0859 0.0803 7.7287 0.0720 25.06%
  QoQ % 5.23% 7.54% 3.49% 6.97% -98.96% 10,634.31% -
  Horiz. % 139.72% 132.78% 123.47% 119.31% 111.53% 10,734.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2100 0.2300 0.2200 0.1700 0.2200 0.2600 0.3200 -
P/RPS 1.14 1.36 1.34 0.93 0.96 1.18 1.36 -11.13%
  QoQ % -16.18% 1.49% 44.09% -3.12% -18.64% -13.24% -
  Horiz. % 83.82% 100.00% 98.53% 68.38% 70.59% 86.76% 100.00%
P/EPS 13.46 14.94 13.78 13.68 14.26 17.20 18.86 -20.19%
  QoQ % -9.91% 8.42% 0.73% -4.07% -17.09% -8.80% -
  Horiz. % 71.37% 79.22% 73.06% 72.53% 75.61% 91.20% 100.00%
EY 7.43 6.69 7.25 7.31 7.01 5.81 5.30 25.34%
  QoQ % 11.06% -7.72% -0.82% 4.28% 20.65% 9.62% -
  Horiz. % 140.19% 126.23% 136.79% 137.92% 132.26% 109.62% 100.00%
DY 2.58 2.37 2.62 1.49 2.77 1.11 0.95 95.01%
  QoQ % 8.86% -9.54% 75.84% -46.21% 149.55% 16.84% -
  Horiz. % 271.58% 249.47% 275.79% 156.84% 291.58% 116.84% 100.00%
P/NAPS 1.23 1.40 1.37 1.10 1.21 0.01 1.85 -23.88%
  QoQ % -12.14% 2.19% 24.55% -9.09% 12,000.00% -99.46% -
  Horiz. % 66.49% 75.68% 74.05% 59.46% 65.41% 0.54% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 -
Price 0.1800 0.2300 0.2500 0.2500 0.1900 0.2500 0.2600 -
P/RPS 0.98 1.36 1.52 1.37 0.83 1.13 1.10 -7.43%
  QoQ % -27.94% -10.53% 10.95% 65.06% -26.55% 2.73% -
  Horiz. % 89.09% 123.64% 138.18% 124.55% 75.45% 102.73% 100.00%
P/EPS 11.54 14.94 15.66 20.11 12.31 16.54 15.33 -17.29%
  QoQ % -22.76% -4.60% -22.13% 63.36% -25.57% 7.89% -
  Horiz. % 75.28% 97.46% 102.15% 131.18% 80.30% 107.89% 100.00%
EY 8.67 6.69 6.38 4.97 8.12 6.04 6.52 20.99%
  QoQ % 29.60% 4.86% 28.37% -38.79% 34.44% -7.36% -
  Horiz. % 132.98% 102.61% 97.85% 76.23% 124.54% 92.64% 100.00%
DY 3.00 2.37 2.30 1.01 3.20 1.16 1.17 87.66%
  QoQ % 26.58% 3.04% 127.72% -68.44% 175.86% -0.85% -
  Horiz. % 256.41% 202.56% 196.58% 86.32% 273.50% 99.15% 100.00%
P/NAPS 1.05 1.40 1.55 1.62 1.04 0.01 1.50 -21.21%
  QoQ % -25.00% -9.68% -4.32% 55.77% 10,300.00% -99.33% -
  Horiz. % 70.00% 93.33% 103.33% 108.00% 69.33% 0.67% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers