Highlights

[DAYA] QoQ TTM Result on 2018-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -3.20%    YoY -     75.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 290,667 349,786 347,785 329,171 296,128 228,792 235,290 15.09%
  QoQ % -16.90% 0.58% 5.65% 11.16% 29.43% -2.76% -
  Horiz. % 123.54% 148.66% 147.81% 139.90% 125.86% 97.24% 100.00%
PBT -172,366 -67,630 -32,727 -14,990 -17,592 -136,815 -150,335 9.52%
  QoQ % -154.87% -106.65% -118.33% 14.79% 87.14% 8.99% -
  Horiz. % 114.65% 44.99% 21.77% 9.97% 11.70% 91.01% 100.00%
Tax 1,964 -19,196 -24,840 -25,565 -23,150 -3,974 -2,849 -
  QoQ % 110.23% 22.72% 2.84% -10.43% -482.54% -39.49% -
  Horiz. % -68.94% 673.78% 871.88% 897.33% 812.57% 139.49% 100.00%
NP -170,402 -86,826 -57,567 -40,555 -40,742 -140,789 -153,184 7.34%
  QoQ % -96.26% -50.83% -41.95% 0.46% 71.06% 8.09% -
  Horiz. % 111.24% 56.68% 37.58% 26.47% 26.60% 91.91% 100.00%
NP to SH -158,449 -82,097 -58,532 -43,273 -41,932 -144,740 -157,000 0.61%
  QoQ % -93.00% -40.26% -35.26% -3.20% 71.03% 7.81% -
  Horiz. % 100.92% 52.29% 37.28% 27.56% 26.71% 92.19% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 461,069 436,612 405,352 369,726 336,870 369,581 388,474 12.06%
  QoQ % 5.60% 7.71% 9.64% 9.75% -8.85% -4.86% -
  Horiz. % 118.69% 112.39% 104.34% 95.17% 86.72% 95.14% 100.00%
Net Worth -150,565 -31,287 -2,655 15,322 19,064 52,514 58,054 -
  QoQ % -381.23% -1,078.08% -117.33% -19.63% -63.70% -9.54% -
  Horiz. % -259.35% -53.89% -4.57% 26.39% 32.84% 90.46% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -150,565 -31,287 -2,655 15,322 19,064 52,514 58,054 -
  QoQ % -381.23% -1,078.08% -117.33% -19.63% -63.70% -9.54% -
  Horiz. % -259.35% -53.89% -4.57% 26.39% 32.84% 90.46% 100.00%
NOSH 2,042,951 2,044,946 2,042,946 2,042,954 1,985,846 1,909,616 1,891,024 5.27%
  QoQ % -0.10% 0.10% -0.00% 2.88% 3.99% 0.98% -
  Horiz. % 108.03% 108.14% 108.03% 108.03% 105.01% 100.98% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -58.62 % -24.82 % -16.55 % -12.32 % -13.76 % -61.54 % -65.10 % -6.73%
  QoQ % -136.18% -49.97% -34.33% 10.47% 77.64% 5.47% -
  Horiz. % 90.05% 38.13% 25.42% 18.92% 21.14% 94.53% 100.00%
ROE 0.00 % 0.00 % 0.00 % -282.42 % -219.95 % -275.62 % -270.44 % -
  QoQ % 0.00% 0.00% 0.00% -28.40% 20.20% -1.92% -
  Horiz. % -0.00% -0.00% -0.00% 104.43% 81.33% 101.92% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.23 17.10 17.02 16.11 14.91 11.98 12.44 9.35%
  QoQ % -16.78% 0.47% 5.65% 8.05% 24.46% -3.70% -
  Horiz. % 114.39% 137.46% 136.82% 129.50% 119.86% 96.30% 100.00%
EPS -7.76 -4.01 -2.87 -2.12 -2.11 -7.58 -8.30 -4.37%
  QoQ % -93.52% -39.72% -35.38% -0.47% 72.16% 8.67% -
  Horiz. % 93.49% 48.31% 34.58% 25.54% 25.42% 91.33% 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 -0.0737 -0.0153 -0.0013 0.0075 0.0096 0.0275 0.0307 -
  QoQ % -381.70% -1,076.92% -117.33% -21.88% -65.09% -10.42% -
  Horiz. % -240.07% -49.84% -4.23% 24.43% 31.27% 89.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.23 17.12 17.02 16.11 14.50 11.20 11.52 15.08%
  QoQ % -16.88% 0.59% 5.65% 11.10% 29.46% -2.78% -
  Horiz. % 123.52% 148.61% 147.74% 139.84% 125.87% 97.22% 100.00%
EPS -7.76 -4.02 -2.87 -2.12 -2.05 -7.08 -7.68 0.69%
  QoQ % -93.03% -40.07% -35.38% -3.41% 71.05% 7.81% -
  Horiz. % 101.04% 52.34% 37.37% 27.60% 26.69% 92.19% 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 -0.0737 -0.0153 -0.0013 0.0075 0.0093 0.0257 0.0284 -
  QoQ % -381.70% -1,076.92% -117.33% -19.35% -63.81% -9.51% -
  Horiz. % -259.51% -53.87% -4.58% 26.41% 32.75% 90.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0100 0.0250 0.0350 0.0300 0.0750 0.0750 0.0800 -
P/RPS 0.07 0.15 0.21 0.19 0.50 0.63 0.64 -77.04%
  QoQ % -53.33% -28.57% 10.53% -62.00% -20.63% -1.56% -
  Horiz. % 10.94% 23.44% 32.81% 29.69% 78.12% 98.44% 100.00%
P/EPS -0.13 -0.62 -1.22 -1.42 -3.55 -0.99 -0.96 -73.53%
  QoQ % 79.03% 49.18% 14.08% 60.00% -258.59% -3.13% -
  Horiz. % 13.54% 64.58% 127.08% 147.92% 369.79% 103.12% 100.00%
EY -775.59 -160.59 -81.86 -70.61 -28.15 -101.06 -103.78 280.85%
  QoQ % -382.96% -96.18% -15.93% -150.83% 72.15% 2.62% -
  Horiz. % 747.34% 154.74% 78.88% 68.04% 27.12% 97.38% 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 4.00 7.81 2.73 2.61 -
  QoQ % 0.00% 0.00% 0.00% -48.78% 186.08% 4.60% -
  Horiz. % 0.00% 0.00% 0.00% 153.26% 299.23% 104.60% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 -
Price 0.0100 0.0200 0.0300 0.0300 0.0700 0.0750 0.0650 -
P/RPS 0.07 0.12 0.18 0.19 0.47 0.63 0.52 -73.64%
  QoQ % -41.67% -33.33% -5.26% -59.57% -25.40% 21.15% -
  Horiz. % 13.46% 23.08% 34.62% 36.54% 90.38% 121.15% 100.00%
P/EPS -0.13 -0.50 -1.05 -1.42 -3.32 -0.99 -0.78 -69.62%
  QoQ % 74.00% 52.38% 26.06% 57.23% -235.35% -26.92% -
  Horiz. % 16.67% 64.10% 134.62% 182.05% 425.64% 126.92% 100.00%
EY -775.59 -200.73 -95.50 -70.61 -30.16 -101.06 -127.73 231.74%
  QoQ % -286.38% -110.19% -35.25% -134.12% 70.16% 20.88% -
  Horiz. % 607.21% 157.15% 74.77% 55.28% 23.61% 79.12% 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 4.00 7.29 2.73 2.12 -
  QoQ % 0.00% 0.00% 0.00% -45.13% 167.03% 28.77% -
  Horiz. % 0.00% 0.00% 0.00% 188.68% 343.87% 128.77% 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.
 


 

244  234  524  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 NETX 0.020.00 
 XOX 0.0450.00 
 HSI-H8F 0.425+0.03 
 HSI-C7K 0.33-0.03 
 TANCO 0.0750.00 
 SPRING 0.25+0.02 
 IFCAMSC 0.52+0.03 
 JAKS 1.27+0.11 
 MFLOUR 0.715-0.005 
Partners & Brokers