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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 216,477 247,541 290,667 349,786 347,785 329,171 296,128 -18.90%
  QoQ % -12.55% -14.84% -16.90% 0.58% 5.65% 11.16% -
  Horiz. % 73.10% 83.59% 98.16% 118.12% 117.44% 111.16% 100.00%
PBT -168,206 -177,082 -172,366 -67,630 -32,727 -14,990 -17,592 352.36%
  QoQ % 5.01% -2.74% -154.87% -106.65% -118.33% 14.79% -
  Horiz. % 956.15% 1,006.61% 979.80% 384.44% 186.03% 85.21% 100.00%
Tax 3,006 3,954 1,964 -19,196 -24,840 -25,565 -23,150 -
  QoQ % -23.98% 101.32% 110.23% 22.72% 2.84% -10.43% -
  Horiz. % -12.98% -17.08% -8.48% 82.92% 107.30% 110.43% 100.00%
NP -165,200 -173,128 -170,402 -86,826 -57,567 -40,555 -40,742 154.93%
  QoQ % 4.58% -1.60% -96.26% -50.83% -41.95% 0.46% -
  Horiz. % 405.48% 424.94% 418.25% 213.11% 141.30% 99.54% 100.00%
NP to SH -155,086 -159,057 -158,449 -82,097 -58,532 -43,273 -41,932 139.73%
  QoQ % 2.50% -0.38% -93.00% -40.26% -35.26% -3.20% -
  Horiz. % 369.85% 379.32% 377.87% 195.79% 139.59% 103.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 381,677 420,669 461,069 436,612 405,352 369,726 336,870 8.71%
  QoQ % -9.27% -8.76% 5.60% 7.71% 9.64% 9.75% -
  Horiz. % 113.30% 124.88% 136.87% 129.61% 120.33% 109.75% 100.00%
Net Worth -165,478 -153,629 -150,565 -31,287 -2,655 15,322 19,064 -
  QoQ % -7.71% -2.04% -381.23% -1,078.08% -117.33% -19.63% -
  Horiz. % -868.01% -805.86% -789.78% -164.12% -13.93% 80.37% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth -165,478 -153,629 -150,565 -31,287 -2,655 15,322 19,064 -
  QoQ % -7.71% -2.04% -381.23% -1,078.08% -117.33% -19.63% -
  Horiz. % -868.01% -805.86% -789.78% -164.12% -13.93% 80.37% 100.00%
NOSH 2,042,946 2,042,946 2,042,951 2,044,946 2,042,946 2,042,954 1,985,846 1.91%
  QoQ % 0.00% -0.00% -0.10% 0.10% -0.00% 2.88% -
  Horiz. % 102.88% 102.88% 102.88% 102.98% 102.88% 102.88% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -76.31 % -69.94 % -58.62 % -24.82 % -16.55 % -12.32 % -13.76 % 214.30%
  QoQ % -9.11% -19.31% -136.18% -49.97% -34.33% 10.47% -
  Horiz. % 554.58% 508.28% 426.02% 180.38% 120.28% 89.53% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -282.42 % -219.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -28.40% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 128.40% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.60 12.12 14.23 17.10 17.02 16.11 14.91 -20.39%
  QoQ % -12.54% -14.83% -16.78% 0.47% 5.65% 8.05% -
  Horiz. % 71.09% 81.29% 95.44% 114.69% 114.15% 108.05% 100.00%
EPS -7.59 -7.79 -7.76 -4.01 -2.87 -2.12 -2.11 135.32%
  QoQ % 2.57% -0.39% -93.52% -39.72% -35.38% -0.47% -
  Horiz. % 359.72% 369.19% 367.77% 190.05% 136.02% 100.47% 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 -0.0810 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 0.0096 -
  QoQ % -7.71% -2.04% -381.70% -1,076.92% -117.33% -21.88% -
  Horiz. % -843.75% -783.33% -767.71% -159.37% -13.54% 78.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.60 12.12 14.23 17.12 17.02 16.11 14.50 -18.90%
  QoQ % -12.54% -14.83% -16.88% 0.59% 5.65% 11.10% -
  Horiz. % 73.10% 83.59% 98.14% 118.07% 117.38% 111.10% 100.00%
EPS -7.59 -7.79 -7.76 -4.02 -2.87 -2.12 -2.05 139.90%
  QoQ % 2.57% -0.39% -93.03% -40.07% -35.38% -3.41% -
  Horiz. % 370.24% 380.00% 378.54% 196.10% 140.00% 103.41% 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 -0.0810 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 0.0093 -
  QoQ % -7.71% -2.04% -381.70% -1,076.92% -117.33% -19.35% -
  Horiz. % -870.97% -808.60% -792.47% -164.52% -13.98% 80.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0100 0.0100 0.0100 0.0250 0.0350 0.0300 0.0750 -
P/RPS 0.09 0.08 0.07 0.15 0.21 0.19 0.50 -68.22%
  QoQ % 12.50% 14.29% -53.33% -28.57% 10.53% -62.00% -
  Horiz. % 18.00% 16.00% 14.00% 30.00% 42.00% 38.00% 100.00%
P/EPS -0.13 -0.13 -0.13 -0.62 -1.22 -1.42 -3.55 -89.04%
  QoQ % 0.00% 0.00% 79.03% 49.18% 14.08% 60.00% -
  Horiz. % 3.66% 3.66% 3.66% 17.46% 34.37% 40.00% 100.00%
EY -759.13 -778.57 -775.59 -160.59 -81.86 -70.61 -28.15 804.72%
  QoQ % 2.50% -0.38% -382.96% -96.18% -15.93% -150.83% -
  Horiz. % 2,696.73% 2,765.79% 2,755.20% 570.48% 290.80% 250.83% 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 0.00 0.00 0.00 0.00 0.00 4.00 7.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -48.78% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 51.22% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 -
Price 0.0100 0.0100 0.0100 0.0200 0.0300 0.0300 0.0700 -
P/RPS 0.09 0.08 0.07 0.12 0.18 0.19 0.47 -66.88%
  QoQ % 12.50% 14.29% -41.67% -33.33% -5.26% -59.57% -
  Horiz. % 19.15% 17.02% 14.89% 25.53% 38.30% 40.43% 100.00%
P/EPS -0.13 -0.13 -0.13 -0.50 -1.05 -1.42 -3.32 -88.54%
  QoQ % 0.00% 0.00% 74.00% 52.38% 26.06% 57.23% -
  Horiz. % 3.92% 3.92% 3.92% 15.06% 31.63% 42.77% 100.00%
EY -759.13 -778.57 -775.59 -200.73 -95.50 -70.61 -30.16 763.95%
  QoQ % 2.50% -0.38% -286.38% -110.19% -35.25% -134.12% -
  Horiz. % 2,517.01% 2,581.47% 2,571.58% 665.55% 316.64% 234.12% 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 0.00 4.00 7.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -45.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 54.87% 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.
 


 

294  243  543  1223 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.80+0.02 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 TIGER 0.095+0.02 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers