Highlights

[DAYA] QoQ TTM Result on 2011-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     1.98%    YoY -     35.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,746 226,769 207,456 189,449 174,223 195,467 193,048 28.58%
  QoQ % 24.24% 9.31% 9.50% 8.74% -10.87% 1.25% -
  Horiz. % 145.95% 117.47% 107.46% 98.14% 90.25% 101.25% 100.00%
PBT 23,760 24,232 23,683 23,104 22,733 20,948 19,886 12.56%
  QoQ % -1.95% 2.32% 2.51% 1.63% 8.52% 5.34% -
  Horiz. % 119.48% 121.85% 119.09% 116.18% 114.32% 105.34% 100.00%
Tax -6,317 -5,587 -6,064 -5,809 -5,767 -7,480 -6,661 -3.46%
  QoQ % -13.07% 7.87% -4.39% -0.73% 22.90% -12.30% -
  Horiz. % 94.84% 83.88% 91.04% 87.21% 86.58% 112.30% 100.00%
NP 17,443 18,645 17,619 17,295 16,966 13,468 13,225 20.21%
  QoQ % -6.45% 5.82% 1.87% 1.94% 25.97% 1.84% -
  Horiz. % 131.89% 140.98% 133.22% 130.78% 128.29% 101.84% 100.00%
NP to SH 17,382 18,579 17,577 17,243 16,908 13,285 13,051 20.99%
  QoQ % -6.44% 5.70% 1.94% 1.98% 27.27% 1.79% -
  Horiz. % 133.19% 142.36% 134.68% 132.12% 129.55% 101.79% 100.00%
Tax Rate 26.59 % 23.06 % 25.60 % 25.14 % 25.37 % 35.71 % 33.50 % -14.24%
  QoQ % 15.31% -9.92% 1.83% -0.91% -28.96% 6.60% -
  Horiz. % 79.37% 68.84% 76.42% 75.04% 75.73% 106.60% 100.00%
Total Cost 264,303 208,124 189,837 172,154 157,257 181,999 179,823 29.18%
  QoQ % 26.99% 9.63% 10.27% 9.47% -13.59% 1.21% -
  Horiz. % 146.98% 115.74% 105.57% 95.74% 87.45% 101.21% 100.00%
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
  QoQ % 2.79% 6.69% 5.14% 7.56% 3.56% 6.88% -
  Horiz. % 137.27% 133.54% 125.17% 119.05% 110.68% 106.88% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,575 8,965 6,094 6,096 6,096 2,706 5,146 5.47%
  QoQ % -37.81% 47.12% -0.04% 0.00% 125.26% -47.41% -
  Horiz. % 108.34% 174.21% 118.41% 118.46% 118.46% 52.59% 100.00%
Div Payout % 32.08 % 48.26 % 34.67 % 35.36 % 36.06 % 20.37 % 39.43 % -12.82%
  QoQ % -33.53% 39.20% -1.95% -1.94% 77.03% -48.34% -
  Horiz. % 81.36% 122.39% 87.93% 89.68% 91.45% 51.66% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
  QoQ % 2.79% 6.69% 5.14% 7.56% 3.56% 6.88% -
  Horiz. % 137.27% 133.54% 125.17% 119.05% 110.68% 106.88% 100.00%
NOSH 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 1,068,780 845,769 26.51%
  QoQ % 0.68% 6.19% 0.60% 5.72% -0.88% 26.37% -
  Horiz. % 142.43% 141.46% 133.21% 132.42% 125.26% 126.37% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.19 % 8.22 % 8.49 % 9.13 % 9.74 % 6.89 % 6.85 % -6.51%
  QoQ % -24.70% -3.18% -7.01% -6.26% 41.36% 0.58% -
  Horiz. % 90.36% 120.00% 123.94% 133.28% 142.19% 100.58% 100.00%
ROE 8.22 % 9.03 % 9.11 % 9.40 % 9.91 % 8.07 % 8.47 % -1.97%
  QoQ % -8.97% -0.88% -3.09% -5.15% 22.80% -4.72% -
  Horiz. % 97.05% 106.61% 107.56% 110.98% 117.00% 95.28% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.39 18.95 18.41 16.92 16.45 18.29 22.83 1.62%
  QoQ % 23.43% 2.93% 8.81% 2.86% -10.06% -19.89% -
  Horiz. % 102.45% 83.00% 80.64% 74.11% 72.05% 80.11% 100.00%
EPS 1.44 1.55 1.56 1.54 1.60 1.24 1.54 -4.37%
  QoQ % -7.10% -0.64% 1.30% -3.75% 29.03% -19.48% -
  Horiz. % 93.51% 100.65% 101.30% 100.00% 103.90% 80.52% 100.00%
DPS 0.46 0.75 0.54 0.54 0.58 0.25 0.61 -17.11%
  QoQ % -38.67% 38.89% 0.00% -6.90% 132.00% -59.02% -
  Horiz. % 75.41% 122.95% 88.52% 88.52% 95.08% 40.98% 100.00%
NAPS 0.1756 0.1720 0.1712 0.1638 0.1610 0.1541 0.1822 -2.42%
  QoQ % 2.09% 0.47% 4.52% 1.74% 4.48% -15.42% -
  Horiz. % 96.38% 94.40% 93.96% 89.90% 88.36% 84.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,917,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.69 11.82 10.82 9.88 9.08 10.19 10.07 28.54%
  QoQ % 24.28% 9.24% 9.51% 8.81% -10.89% 1.19% -
  Horiz. % 145.88% 117.38% 107.45% 98.11% 90.17% 101.19% 100.00%
EPS 0.91 0.97 0.92 0.90 0.88 0.69 0.68 21.37%
  QoQ % -6.19% 5.43% 2.22% 2.27% 27.54% 1.47% -
  Horiz. % 133.82% 142.65% 135.29% 132.35% 129.41% 101.47% 100.00%
DPS 0.29 0.47 0.32 0.32 0.32 0.14 0.27 4.87%
  QoQ % -38.30% 46.88% 0.00% 0.00% 128.57% -48.15% -
  Horiz. % 107.41% 174.07% 118.52% 118.52% 118.52% 51.85% 100.00%
NAPS 0.1103 0.1073 0.1006 0.0956 0.0889 0.0859 0.0803 23.50%
  QoQ % 2.80% 6.66% 5.23% 7.54% 3.49% 6.97% -
  Horiz. % 137.36% 133.62% 125.28% 119.05% 110.71% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.1900 0.1600 0.2100 0.2300 0.2200 0.1700 0.2200 -
P/RPS 0.81 0.84 1.14 1.36 1.34 0.93 0.96 -10.68%
  QoQ % -3.57% -26.32% -16.18% 1.49% 44.09% -3.12% -
  Horiz. % 84.38% 87.50% 118.75% 141.67% 139.58% 96.88% 100.00%
P/EPS 13.17 10.30 13.46 14.94 13.78 13.68 14.26 -5.15%
  QoQ % 27.86% -23.48% -9.91% 8.42% 0.73% -4.07% -
  Horiz. % 92.36% 72.23% 94.39% 104.77% 96.63% 95.93% 100.00%
EY 7.59 9.71 7.43 6.69 7.25 7.31 7.01 5.43%
  QoQ % -21.83% 30.69% 11.06% -7.72% -0.82% 4.28% -
  Horiz. % 108.27% 138.52% 105.99% 95.44% 103.42% 104.28% 100.00%
DY 2.44 4.68 2.58 2.37 2.62 1.49 2.77 -8.09%
  QoQ % -47.86% 81.40% 8.86% -9.54% 75.84% -46.21% -
  Horiz. % 88.09% 168.95% 93.14% 85.56% 94.58% 53.79% 100.00%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.28%
  QoQ % 16.13% -24.39% -12.14% 2.19% 24.55% -9.09% -
  Horiz. % 89.26% 76.86% 101.65% 115.70% 113.22% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.2000 0.1900 0.1800 0.2300 0.2500 0.2500 0.1900 -
P/RPS 0.86 1.00 0.98 1.36 1.52 1.37 0.83 2.39%
  QoQ % -14.00% 2.04% -27.94% -10.53% 10.95% 65.06% -
  Horiz. % 103.61% 120.48% 118.07% 163.86% 183.13% 165.06% 100.00%
P/EPS 13.86 12.24 11.54 14.94 15.66 20.11 12.31 8.20%
  QoQ % 13.24% 6.07% -22.76% -4.60% -22.13% 63.36% -
  Horiz. % 112.59% 99.43% 93.74% 121.36% 127.21% 163.36% 100.00%
EY 7.21 8.17 8.67 6.69 6.38 4.97 8.12 -7.60%
  QoQ % -11.75% -5.77% 29.60% 4.86% 28.37% -38.79% -
  Horiz. % 88.79% 100.62% 106.77% 82.39% 78.57% 61.21% 100.00%
DY 2.31 3.94 3.00 2.37 2.30 1.01 3.20 -19.48%
  QoQ % -41.37% 31.33% 26.58% 3.04% 127.72% -68.44% -
  Horiz. % 72.19% 123.13% 93.75% 74.06% 71.88% 31.56% 100.00%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%
  QoQ % 3.64% 4.76% -25.00% -9.68% -4.32% 55.77% -
  Horiz. % 109.62% 105.77% 100.96% 134.62% 149.04% 155.77% 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