Highlights

[DAYA] QoQ TTM Result on 2015-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     3.37%    YoY -     -3,504.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 605,660 702,630 718,837 738,181 734,712 715,620 642,159 -3.83%
  QoQ % -13.80% -2.25% -2.62% 0.47% 2.67% 11.44% -
  Horiz. % 94.32% 109.42% 111.94% 114.95% 114.41% 111.44% 100.00%
PBT -59,991 -31,060 -2,533 -28,661 -33,715 -38,481 -36,780 38.61%
  QoQ % -93.15% -1,126.21% 91.16% 14.99% 12.39% -4.62% -
  Horiz. % 163.11% 84.45% 6.89% 77.93% 91.67% 104.62% 100.00%
Tax -9,202 -12,043 -11,658 677 1,221 2,278 998 -
  QoQ % 23.59% -3.30% -1,822.01% -44.55% -46.40% 128.26% -
  Horiz. % -922.04% -1,206.71% -1,168.14% 67.84% 122.34% 228.26% 100.00%
NP -69,193 -43,103 -14,191 -27,984 -32,494 -36,203 -35,782 55.28%
  QoQ % -60.53% -203.73% 49.29% 13.88% 10.25% -1.18% -
  Horiz. % 193.37% 120.46% 39.66% 78.21% 90.81% 101.18% 100.00%
NP to SH -74,328 -47,450 -18,502 -30,062 -31,110 -35,209 -34,000 68.52%
  QoQ % -56.64% -156.46% 38.45% 3.37% 11.64% -3.56% -
  Horiz. % 218.61% 139.56% 54.42% 88.42% 91.50% 103.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 674,853 745,733 733,028 766,165 767,206 751,823 677,941 -0.30%
  QoQ % -9.50% 1.73% -4.33% -0.14% 2.05% 10.90% -
  Horiz. % 99.54% 110.00% 108.13% 113.01% 113.17% 110.90% 100.00%
Net Worth 228,563 241,313 256,313 291,091 293,515 227,630 259,767 -8.19%
  QoQ % -5.28% -5.85% -11.95% -0.83% 28.94% -12.37% -
  Horiz. % 87.99% 92.90% 98.67% 112.06% 112.99% 87.63% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 228,563 241,313 256,313 291,091 293,515 227,630 259,767 -8.19%
  QoQ % -5.28% -5.85% -11.95% -0.83% 28.94% -12.37% -
  Horiz. % 87.99% 92.90% 98.67% 112.06% 112.99% 87.63% 100.00%
NOSH 1,740,769 1,738,571 1,673,063 1,664,333 1,655,471 1,300,000 1,424,164 14.33%
  QoQ % 0.13% 3.92% 0.52% 0.54% 27.34% -8.72% -
  Horiz. % 122.23% 122.08% 117.48% 116.86% 116.24% 91.28% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -11.42 % -6.13 % -1.97 % -3.79 % -4.42 % -5.06 % -5.57 % 61.46%
  QoQ % -86.30% -211.17% 48.02% 14.25% 12.65% 9.16% -
  Horiz. % 205.03% 110.05% 35.37% 68.04% 79.35% 90.84% 100.00%
ROE -32.52 % -19.66 % -7.22 % -10.33 % -10.60 % -15.47 % -13.09 % 83.53%
  QoQ % -65.41% -172.30% 30.11% 2.55% 31.48% -18.18% -
  Horiz. % 248.43% 150.19% 55.16% 78.92% 80.98% 118.18% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.79 40.41 42.97 44.35 44.38 55.05 45.09 -15.89%
  QoQ % -13.91% -5.96% -3.11% -0.07% -19.38% 22.09% -
  Horiz. % 77.16% 89.62% 95.30% 98.36% 98.43% 122.09% 100.00%
EPS -4.27 -2.73 -1.11 -1.81 -1.88 -2.71 -2.39 47.29%
  QoQ % -56.41% -145.95% 38.67% 3.72% 30.63% -13.39% -
  Horiz. % 178.66% 114.23% 46.44% 75.73% 78.66% 113.39% 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 0.1313 0.1388 0.1532 0.1749 0.1773 0.1751 0.1824 -19.70%
  QoQ % -5.40% -9.40% -12.41% -1.35% 1.26% -4.00% -
  Horiz. % 71.98% 76.10% 83.99% 95.89% 97.20% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,917,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.58 36.63 37.48 38.49 38.31 37.31 33.48 -3.82%
  QoQ % -13.79% -2.27% -2.62% 0.47% 2.68% 11.44% -
  Horiz. % 94.32% 109.41% 111.95% 114.96% 114.43% 111.44% 100.00%
EPS -3.88 -2.47 -0.96 -1.57 -1.62 -1.84 -1.77 68.83%
  QoQ % -57.09% -157.29% 38.85% 3.09% 11.96% -3.95% -
  Horiz. % 219.21% 139.55% 54.24% 88.70% 91.53% 103.95% 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 0.1192 0.1258 0.1336 0.1518 0.1530 0.1187 0.1354 -8.15%
  QoQ % -5.25% -5.84% -11.99% -0.78% 28.90% -12.33% -
  Horiz. % 88.04% 92.91% 98.67% 112.11% 113.00% 87.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0700 0.0850 0.1050 0.1000 0.1150 0.1350 0.1550 -
P/RPS 0.20 0.21 0.24 0.23 0.26 0.25 0.34 -29.82%
  QoQ % -4.76% -12.50% 4.35% -11.54% 4.00% -26.47% -
  Horiz. % 58.82% 61.76% 70.59% 67.65% 76.47% 73.53% 100.00%
P/EPS -1.64 -3.11 -9.49 -5.54 -6.12 -4.98 -6.49 -60.06%
  QoQ % 47.27% 67.23% -71.30% 9.48% -22.89% 23.27% -
  Horiz. % 25.27% 47.92% 146.22% 85.36% 94.30% 76.73% 100.00%
EY -61.00 -32.11 -10.53 -18.06 -16.34 -20.06 -15.40 150.56%
  QoQ % -89.97% -204.94% 41.69% -10.53% 18.54% -30.26% -
  Horiz. % 396.10% 208.51% 68.38% 117.27% 106.10% 130.26% 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 0.53 0.61 0.69 0.57 0.65 0.77 0.85 -27.04%
  QoQ % -13.11% -11.59% 21.05% -12.31% -15.58% -9.41% -
  Horiz. % 62.35% 71.76% 81.18% 67.06% 76.47% 90.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 -
Price 0.0750 0.0750 0.0850 0.1050 0.0950 0.1150 0.1500 -
P/RPS 0.22 0.19 0.20 0.24 0.21 0.21 0.33 -23.70%
  QoQ % 15.79% -5.00% -16.67% 14.29% 0.00% -36.36% -
  Horiz. % 66.67% 57.58% 60.61% 72.73% 63.64% 63.64% 100.00%
P/EPS -1.76 -2.75 -7.69 -5.81 -5.06 -4.25 -6.28 -57.21%
  QoQ % 36.00% 64.24% -32.36% -14.82% -19.06% 32.32% -
  Horiz. % 28.03% 43.79% 122.45% 92.52% 80.57% 67.68% 100.00%
EY -56.93 -36.39 -13.01 -17.20 -19.78 -23.55 -15.92 134.03%
  QoQ % -56.44% -179.71% 24.36% 13.04% 16.01% -47.93% -
  Horiz. % 357.60% 228.58% 81.72% 108.04% 124.25% 147.93% 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 0.57 0.54 0.55 0.60 0.54 0.66 0.82 -21.55%
  QoQ % 5.56% -1.82% -8.33% 11.11% -18.18% -19.51% -
  Horiz. % 69.51% 65.85% 67.07% 73.17% 65.85% 80.49% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers