Highlights

[DAYA] QoQ TTM Result on 2013-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -85.12%    YoY -     -82.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 632,307 595,978 552,941 523,784 471,894 402,397 346,724 49.21%
  QoQ % 6.10% 7.78% 5.57% 11.00% 17.27% 16.06% -
  Horiz. % 182.37% 171.89% 159.48% 151.07% 136.10% 116.06% 100.00%
PBT 5,263 5,701 6,949 11,466 34,331 32,319 31,333 -69.52%
  QoQ % -7.68% -17.96% -39.39% -66.60% 6.23% 3.15% -
  Horiz. % 16.80% 18.19% 22.18% 36.59% 109.57% 103.15% 100.00%
Tax -6,867 -6,849 -6,741 -7,238 -9,904 -8,693 -9,134 -17.30%
  QoQ % -0.26% -1.60% 6.87% 26.92% -13.93% 4.83% -
  Horiz. % 75.18% 74.98% 73.80% 79.24% 108.43% 95.17% 100.00%
NP -1,604 -1,148 208 4,228 24,427 23,626 22,199 -
  QoQ % -39.72% -651.92% -95.08% -82.69% 3.39% 6.43% -
  Horiz. % -7.23% -5.17% 0.94% 19.05% 110.04% 106.43% 100.00%
NP to SH -834 -2,554 -485 3,597 24,177 23,288 22,262 -
  QoQ % 67.35% -426.60% -113.48% -85.12% 3.82% 4.61% -
  Horiz. % -3.75% -11.47% -2.18% 16.16% 108.60% 104.61% 100.00%
Tax Rate 130.48 % 120.14 % 97.01 % 63.13 % 28.85 % 26.90 % 29.15 % 171.36%
  QoQ % 8.61% 23.84% 53.67% 118.82% 7.25% -7.72% -
  Horiz. % 447.62% 412.14% 332.80% 216.57% 98.97% 92.28% 100.00%
Total Cost 633,911 597,126 552,733 519,556 447,467 378,771 324,525 56.20%
  QoQ % 6.16% 8.03% 6.39% 16.11% 18.14% 16.72% -
  Horiz. % 195.34% 184.00% 170.32% 160.10% 137.88% 116.72% 100.00%
Net Worth 311,433 286,412 281,039 239,651 248,772 244,782 234,370 20.85%
  QoQ % 8.74% 1.91% 17.27% -3.67% 1.63% 4.44% -
  Horiz. % 132.88% 122.20% 119.91% 102.25% 106.14% 104.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 311,433 286,412 281,039 239,651 248,772 244,782 234,370 20.85%
  QoQ % 8.74% 1.91% 17.27% -3.67% 1.63% 4.44% -
  Horiz. % 132.88% 122.20% 119.91% 102.25% 106.14% 104.44% 100.00%
NOSH 1,396,562 1,374,999 1,355,714 1,256,693 1,244,482 1,248,888 1,227,073 9.00%
  QoQ % 1.57% 1.42% 7.88% 0.98% -0.35% 1.78% -
  Horiz. % 113.81% 112.06% 110.48% 102.41% 101.42% 101.78% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.25 % -0.19 % 0.04 % 0.81 % 5.18 % 5.87 % 6.40 % -
  QoQ % -31.58% -575.00% -95.06% -84.36% -11.75% -8.28% -
  Horiz. % -3.91% -2.97% 0.62% 12.66% 80.94% 91.72% 100.00%
ROE -0.27 % -0.89 % -0.17 % 1.50 % 9.72 % 9.51 % 9.50 % -
  QoQ % 69.66% -423.53% -111.33% -84.57% 2.21% 0.11% -
  Horiz. % -2.84% -9.37% -1.79% 15.79% 102.32% 100.11% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.28 43.34 40.79 41.68 37.92 32.22 28.26 36.89%
  QoQ % 4.48% 6.25% -2.14% 9.92% 17.69% 14.01% -
  Horiz. % 160.23% 153.36% 144.34% 147.49% 134.18% 114.01% 100.00%
EPS -0.06 -0.19 -0.04 0.29 1.94 1.86 1.81 -
  QoQ % 68.42% -375.00% -113.79% -85.05% 4.30% 2.76% -
  Horiz. % -3.31% -10.50% -2.21% 16.02% 107.18% 102.76% 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 0.2230 0.2083 0.2073 0.1907 0.1999 0.1960 0.1910 10.87%
  QoQ % 7.06% 0.48% 8.70% -4.60% 1.99% 2.62% -
  Horiz. % 116.75% 109.06% 108.53% 99.84% 104.66% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.95 29.17 27.07 25.64 23.10 19.70 16.97 49.22%
  QoQ % 6.10% 7.76% 5.58% 11.00% 17.26% 16.09% -
  Horiz. % 182.38% 171.89% 159.52% 151.09% 136.12% 116.09% 100.00%
EPS -0.04 -0.13 -0.02 0.18 1.18 1.14 1.09 -
  QoQ % 69.23% -550.00% -111.11% -84.75% 3.51% 4.59% -
  Horiz. % -3.67% -11.93% -1.83% 16.51% 108.26% 104.59% 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 0.1524 0.1402 0.1376 0.1173 0.1218 0.1198 0.1147 20.84%
  QoQ % 8.70% 1.89% 17.31% -3.69% 1.67% 4.45% -
  Horiz. % 132.87% 122.23% 119.97% 102.27% 106.19% 104.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2850 0.3100 0.3150 0.3750 0.3200 0.2400 0.2050 -
P/RPS 0.63 0.72 0.77 0.90 0.84 0.74 0.73 -9.35%
  QoQ % -12.50% -6.49% -14.44% 7.14% 13.51% 1.37% -
  Horiz. % 86.30% 98.63% 105.48% 123.29% 115.07% 101.37% 100.00%
P/EPS -477.24 -166.90 -880.52 131.01 16.47 12.87 11.30 -
  QoQ % -185.94% 81.05% -772.10% 695.45% 27.97% 13.89% -
  Horiz. % -4,223.36% -1,476.99% -7,792.21% 1,159.38% 145.75% 113.89% 100.00%
EY -0.21 -0.60 -0.11 0.76 6.07 7.77 8.85 -
  QoQ % 65.00% -445.45% -114.47% -87.48% -21.88% -12.20% -
  Horiz. % -2.37% -6.78% -1.24% 8.59% 68.59% 87.80% 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 1.28 1.49 1.52 1.97 1.60 1.22 1.07 12.68%
  QoQ % -14.09% -1.97% -22.84% 23.12% 31.15% 14.02% -
  Horiz. % 119.63% 139.25% 142.06% 184.11% 149.53% 114.02% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 -
Price 0.2150 0.2950 0.3200 0.4050 0.3600 0.3450 0.2650 -
P/RPS 0.47 0.68 0.78 0.97 0.95 1.07 0.94 -36.98%
  QoQ % -30.88% -12.82% -19.59% 2.11% -11.21% 13.83% -
  Horiz. % 50.00% 72.34% 82.98% 103.19% 101.06% 113.83% 100.00%
P/EPS -360.03 -158.82 -894.49 141.50 18.53 18.50 14.61 -
  QoQ % -126.69% 82.24% -732.15% 663.63% 0.16% 26.63% -
  Horiz. % -2,464.27% -1,087.06% -6,122.45% 968.51% 126.83% 126.63% 100.00%
EY -0.28 -0.63 -0.11 0.71 5.40 5.40 6.85 -
  QoQ % 55.56% -472.73% -115.49% -86.85% 0.00% -21.17% -
  Horiz. % -4.09% -9.20% -1.61% 10.36% 78.83% 78.83% 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 0.96 1.42 1.54 2.12 1.80 1.76 1.39 -21.85%
  QoQ % -32.39% -7.79% -27.36% 17.78% 2.27% 26.62% -
  Horiz. % 69.06% 102.16% 110.79% 152.52% 129.50% 126.62% 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