Highlights

[DAYA] QoQ TTM Result on 2014-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -3,976.74%    YoY -     -1,045.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 738,181 734,712 715,620 642,159 632,307 595,978 552,941 21.22%
  QoQ % 0.47% 2.67% 11.44% 1.56% 6.10% 7.78% -
  Horiz. % 133.50% 132.87% 129.42% 116.14% 114.35% 107.78% 100.00%
PBT -28,661 -33,715 -38,481 -36,780 5,263 5,701 6,949 -
  QoQ % 14.99% 12.39% -4.62% -798.84% -7.68% -17.96% -
  Horiz. % -412.45% -485.18% -553.76% -529.28% 75.74% 82.04% 100.00%
Tax 677 1,221 2,278 998 -6,867 -6,849 -6,741 -
  QoQ % -44.55% -46.40% 128.26% 114.53% -0.26% -1.60% -
  Horiz. % -10.04% -18.11% -33.79% -14.80% 101.87% 101.60% 100.00%
NP -27,984 -32,494 -36,203 -35,782 -1,604 -1,148 208 -
  QoQ % 13.88% 10.25% -1.18% -2,130.80% -39.72% -651.92% -
  Horiz. % -13,453.85% -15,622.12% -17,405.29% -17,202.88% -771.15% -551.92% 100.00%
NP to SH -30,062 -31,110 -35,209 -34,000 -834 -2,554 -485 1,462.29%
  QoQ % 3.37% 11.64% -3.56% -3,976.74% 67.35% -426.60% -
  Horiz. % 6,198.35% 6,414.43% 7,259.59% 7,010.31% 171.96% 526.60% 100.00%
Tax Rate - % - % - % - % 130.48 % 120.14 % 97.01 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.61% 23.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.50% 123.84% 100.00%
Total Cost 766,165 767,206 751,823 677,941 633,911 597,126 552,733 24.29%
  QoQ % -0.14% 2.05% 10.90% 6.95% 6.16% 8.03% -
  Horiz. % 138.61% 138.80% 136.02% 122.65% 114.69% 108.03% 100.00%
Net Worth 291,091 293,515 227,630 259,767 311,433 286,412 281,039 2.37%
  QoQ % -0.83% 28.94% -12.37% -16.59% 8.74% 1.91% -
  Horiz. % 103.58% 104.44% 81.00% 92.43% 110.81% 101.91% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 291,091 293,515 227,630 259,767 311,433 286,412 281,039 2.37%
  QoQ % -0.83% 28.94% -12.37% -16.59% 8.74% 1.91% -
  Horiz. % 103.58% 104.44% 81.00% 92.43% 110.81% 101.91% 100.00%
NOSH 1,664,333 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 14.64%
  QoQ % 0.54% 27.34% -8.72% 1.98% 1.57% 1.42% -
  Horiz. % 122.76% 122.11% 95.89% 105.05% 103.01% 101.42% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.79 % -4.42 % -5.06 % -5.57 % -0.25 % -0.19 % 0.04 % -
  QoQ % 14.25% 12.65% 9.16% -2,128.00% -31.58% -575.00% -
  Horiz. % -9,475.00% -11,050.00% -12,650.00% -13,925.00% -625.00% -475.00% 100.00%
ROE -10.33 % -10.60 % -15.47 % -13.09 % -0.27 % -0.89 % -0.17 % 1,441.76%
  QoQ % 2.55% 31.48% -18.18% -4,748.15% 69.66% -423.53% -
  Horiz. % 6,076.47% 6,235.29% 9,100.00% 7,700.00% 158.82% 523.53% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.35 44.38 55.05 45.09 45.28 43.34 40.79 5.73%
  QoQ % -0.07% -19.38% 22.09% -0.42% 4.48% 6.25% -
  Horiz. % 108.73% 108.80% 134.96% 110.54% 111.01% 106.25% 100.00%
EPS -1.81 -1.88 -2.71 -2.39 -0.06 -0.19 -0.04 1,166.89%
  QoQ % 3.72% 30.63% -13.39% -3,883.33% 68.42% -375.00% -
  Horiz. % 4,525.00% 4,700.00% 6,775.00% 5,975.00% 150.00% 475.00% 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 0.1749 0.1773 0.1751 0.1824 0.2230 0.2083 0.2073 -10.70%
  QoQ % -1.35% 1.26% -4.00% -18.21% 7.06% 0.48% -
  Horiz. % 84.37% 85.53% 84.47% 87.99% 107.57% 100.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 36.13 35.96 35.03 31.43 30.95 29.17 27.07 21.20%
  QoQ % 0.47% 2.65% 11.45% 1.55% 6.10% 7.76% -
  Horiz. % 133.47% 132.84% 129.41% 116.11% 114.33% 107.76% 100.00%
EPS -1.47 -1.52 -1.72 -1.66 -0.04 -0.13 -0.02 1,650.07%
  QoQ % 3.29% 11.63% -3.61% -4,050.00% 69.23% -550.00% -
  Horiz. % 7,350.00% 7,600.00% 8,600.00% 8,300.00% 200.00% 650.00% 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 0.1425 0.1437 0.1114 0.1272 0.1524 0.1402 0.1376 2.36%
  QoQ % -0.84% 28.99% -12.42% -16.54% 8.70% 1.89% -
  Horiz. % 103.56% 104.43% 80.96% 92.44% 110.76% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1000 0.1150 0.1350 0.1550 0.2850 0.3100 0.3150 -
P/RPS 0.23 0.26 0.25 0.34 0.63 0.72 0.77 -55.28%
  QoQ % -11.54% 4.00% -26.47% -46.03% -12.50% -6.49% -
  Horiz. % 29.87% 33.77% 32.47% 44.16% 81.82% 93.51% 100.00%
P/EPS -5.54 -6.12 -4.98 -6.49 -477.24 -166.90 -880.52 -96.58%
  QoQ % 9.48% -22.89% 23.27% 98.64% -185.94% 81.05% -
  Horiz. % 0.63% 0.70% 0.57% 0.74% 54.20% 18.95% 100.00%
EY -18.06 -16.34 -20.06 -15.40 -0.21 -0.60 -0.11 2,889.07%
  QoQ % -10.53% 18.54% -30.26% -7,233.33% 65.00% -445.45% -
  Horiz. % 16,418.18% 14,854.55% 18,236.36% 14,000.00% 190.91% 545.45% 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 0.65 0.77 0.85 1.28 1.49 1.52 -47.97%
  QoQ % -12.31% -15.58% -9.41% -33.59% -14.09% -1.97% -
  Horiz. % 37.50% 42.76% 50.66% 55.92% 84.21% 98.03% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 -
Price 0.1050 0.0950 0.1150 0.1500 0.2150 0.2950 0.3200 -
P/RPS 0.24 0.21 0.21 0.33 0.47 0.68 0.78 -54.39%
  QoQ % 14.29% 0.00% -36.36% -29.79% -30.88% -12.82% -
  Horiz. % 30.77% 26.92% 26.92% 42.31% 60.26% 87.18% 100.00%
P/EPS -5.81 -5.06 -4.25 -6.28 -360.03 -158.82 -894.49 -96.51%
  QoQ % -14.82% -19.06% 32.32% 98.26% -126.69% 82.24% -
  Horiz. % 0.65% 0.57% 0.48% 0.70% 40.25% 17.76% 100.00%
EY -17.20 -19.78 -23.55 -15.92 -0.28 -0.63 -0.11 2,793.49%
  QoQ % 13.04% 16.01% -47.93% -5,585.71% 55.56% -472.73% -
  Horiz. % 15,636.37% 17,981.82% 21,409.09% 14,472.73% 254.55% 572.73% 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 0.60 0.54 0.66 0.82 0.96 1.42 1.54 -46.63%
  QoQ % 11.11% -18.18% -19.51% -14.58% -32.39% -7.79% -
  Horiz. % 38.96% 35.06% 42.86% 53.25% 62.34% 92.21% 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.
 


 

147  184  520  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 GPACKET-WB 0.115+0.01 
 IWCITY 1.04+0.055 
 IMPIANA 0.03-0.005 
 KNM 0.39+0.005 
 ARMADA 0.255+0.005 
 NETX 0.0150.00 
 KNM-WB 0.245+0.01 
 GETS 0.26+0.005 
 DWL 0.66+0.01 
Partners & Brokers