Highlights

[DAYA] QoQ TTM Result on 2018-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -93.00%    YoY -     -277.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 247,541 290,667 349,786 347,785 329,171 296,128 228,792 5.40%
  QoQ % -14.84% -16.90% 0.58% 5.65% 11.16% 29.43% -
  Horiz. % 108.19% 127.04% 152.88% 152.01% 143.87% 129.43% 100.00%
PBT -177,082 -172,366 -67,630 -32,727 -14,990 -17,592 -136,815 18.79%
  QoQ % -2.74% -154.87% -106.65% -118.33% 14.79% 87.14% -
  Horiz. % 129.43% 125.98% 49.43% 23.92% 10.96% 12.86% 100.00%
Tax 3,954 1,964 -19,196 -24,840 -25,565 -23,150 -3,974 -
  QoQ % 101.32% 110.23% 22.72% 2.84% -10.43% -482.54% -
  Horiz. % -99.50% -49.42% 483.04% 625.06% 643.31% 582.54% 100.00%
NP -173,128 -170,402 -86,826 -57,567 -40,555 -40,742 -140,789 14.79%
  QoQ % -1.60% -96.26% -50.83% -41.95% 0.46% 71.06% -
  Horiz. % 122.97% 121.03% 61.67% 40.89% 28.81% 28.94% 100.00%
NP to SH -159,057 -158,449 -82,097 -58,532 -43,273 -41,932 -144,740 6.50%
  QoQ % -0.38% -93.00% -40.26% -35.26% -3.20% 71.03% -
  Horiz. % 109.89% 109.47% 56.72% 40.44% 29.90% 28.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 420,669 461,069 436,612 405,352 369,726 336,870 369,581 9.02%
  QoQ % -8.76% 5.60% 7.71% 9.64% 9.75% -8.85% -
  Horiz. % 113.82% 124.75% 118.14% 109.68% 100.04% 91.15% 100.00%
Net Worth -153,629 -150,565 -31,287 -2,655 15,322 19,064 52,514 -
  QoQ % -2.04% -381.23% -1,078.08% -117.33% -19.63% -63.70% -
  Horiz. % -292.55% -286.71% -59.58% -5.06% 29.18% 36.30% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth -153,629 -150,565 -31,287 -2,655 15,322 19,064 52,514 -
  QoQ % -2.04% -381.23% -1,078.08% -117.33% -19.63% -63.70% -
  Horiz. % -292.55% -286.71% -59.58% -5.06% 29.18% 36.30% 100.00%
NOSH 2,042,946 2,042,951 2,044,946 2,042,946 2,042,954 1,985,846 1,909,616 4.61%
  QoQ % -0.00% -0.10% 0.10% -0.00% 2.88% 3.99% -
  Horiz. % 106.98% 106.98% 107.09% 106.98% 106.98% 103.99% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -69.94 % -58.62 % -24.82 % -16.55 % -12.32 % -13.76 % -61.54 % 8.91%
  QoQ % -19.31% -136.18% -49.97% -34.33% 10.47% 77.64% -
  Horiz. % 113.65% 95.26% 40.33% 26.89% 20.02% 22.36% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -282.42 % -219.95 % -275.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -28.40% 20.20% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 102.47% 79.80% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.12 14.23 17.10 17.02 16.11 14.91 11.98 0.78%
  QoQ % -14.83% -16.78% 0.47% 5.65% 8.05% 24.46% -
  Horiz. % 101.17% 118.78% 142.74% 142.07% 134.47% 124.46% 100.00%
EPS -7.79 -7.76 -4.01 -2.87 -2.12 -2.11 -7.58 1.84%
  QoQ % -0.39% -93.52% -39.72% -35.38% -0.47% 72.16% -
  Horiz. % 102.77% 102.37% 52.90% 37.86% 27.97% 27.84% 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 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 0.0096 0.0275 -
  QoQ % -2.04% -381.70% -1,076.92% -117.33% -21.88% -65.09% -
  Horiz. % -273.45% -268.00% -55.64% -4.73% 27.27% 34.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.12 14.23 17.12 17.02 16.11 14.50 11.20 5.41%
  QoQ % -14.83% -16.88% 0.59% 5.65% 11.10% 29.46% -
  Horiz. % 108.21% 127.05% 152.86% 151.96% 143.84% 129.46% 100.00%
EPS -7.79 -7.76 -4.02 -2.87 -2.12 -2.05 -7.08 6.58%
  QoQ % -0.39% -93.03% -40.07% -35.38% -3.41% 71.05% -
  Horiz. % 110.03% 109.60% 56.78% 40.54% 29.94% 28.95% 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 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 0.0093 0.0257 -
  QoQ % -2.04% -381.70% -1,076.92% -117.33% -19.35% -63.81% -
  Horiz. % -292.61% -286.77% -59.53% -5.06% 29.18% 36.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0100 0.0100 0.0250 0.0350 0.0300 0.0750 0.0750 -
P/RPS 0.08 0.07 0.15 0.21 0.19 0.50 0.63 -74.77%
  QoQ % 14.29% -53.33% -28.57% 10.53% -62.00% -20.63% -
  Horiz. % 12.70% 11.11% 23.81% 33.33% 30.16% 79.37% 100.00%
P/EPS -0.13 -0.13 -0.62 -1.22 -1.42 -3.55 -0.99 -74.20%
  QoQ % 0.00% 79.03% 49.18% 14.08% 60.00% -258.59% -
  Horiz. % 13.13% 13.13% 62.63% 123.23% 143.43% 358.59% 100.00%
EY -778.57 -775.59 -160.59 -81.86 -70.61 -28.15 -101.06 290.56%
  QoQ % -0.38% -382.96% -96.18% -15.93% -150.83% 72.15% -
  Horiz. % 770.40% 767.46% 158.91% 81.00% 69.87% 27.85% 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 0.00 0.00 0.00 0.00 4.00 7.81 2.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -48.78% 186.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 146.52% 286.08% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.0100 0.0100 0.0200 0.0300 0.0300 0.0700 0.0750 -
P/RPS 0.08 0.07 0.12 0.18 0.19 0.47 0.63 -74.77%
  QoQ % 14.29% -41.67% -33.33% -5.26% -59.57% -25.40% -
  Horiz. % 12.70% 11.11% 19.05% 28.57% 30.16% 74.60% 100.00%
P/EPS -0.13 -0.13 -0.50 -1.05 -1.42 -3.32 -0.99 -74.20%
  QoQ % 0.00% 74.00% 52.38% 26.06% 57.23% -235.35% -
  Horiz. % 13.13% 13.13% 50.51% 106.06% 143.43% 335.35% 100.00%
EY -778.57 -775.59 -200.73 -95.50 -70.61 -30.16 -101.06 290.56%
  QoQ % -0.38% -286.38% -110.19% -35.25% -134.12% 70.16% -
  Horiz. % 770.40% 767.46% 198.62% 94.50% 69.87% 29.84% 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 0.00 0.00 0.00 0.00 4.00 7.29 2.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -45.13% 167.03% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 146.52% 267.03% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers