Highlights

[DAYA] QoQ TTM Result on 2019-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -0.38%    YoY -     -267.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 203,293 216,477 247,541 290,667 349,786 347,785 329,171 -27.46%
  QoQ % -6.09% -12.55% -14.84% -16.90% 0.58% 5.65% -
  Horiz. % 61.76% 65.76% 75.20% 88.30% 106.26% 105.65% 100.00%
PBT -130,154 -168,206 -177,082 -172,366 -67,630 -32,727 -14,990 321.89%
  QoQ % 22.62% 5.01% -2.74% -154.87% -106.65% -118.33% -
  Horiz. % 868.27% 1,122.12% 1,181.33% 1,149.87% 451.17% 218.33% 100.00%
Tax -1,335 3,006 3,954 1,964 -19,196 -24,840 -25,565 -86.00%
  QoQ % -144.41% -23.98% 101.32% 110.23% 22.72% 2.84% -
  Horiz. % 5.22% -11.76% -15.47% -7.68% 75.09% 97.16% 100.00%
NP -131,489 -165,200 -173,128 -170,402 -86,826 -57,567 -40,555 118.90%
  QoQ % 20.41% 4.58% -1.60% -96.26% -50.83% -41.95% -
  Horiz. % 324.22% 407.35% 426.90% 420.18% 214.09% 141.95% 100.00%
NP to SH -130,006 -155,086 -159,057 -158,449 -82,097 -58,532 -43,273 108.07%
  QoQ % 16.17% 2.50% -0.38% -93.00% -40.26% -35.26% -
  Horiz. % 300.43% 358.39% 367.57% 366.16% 189.72% 135.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 334,782 381,677 420,669 461,069 436,612 405,352 369,726 -6.40%
  QoQ % -12.29% -9.27% -8.76% 5.60% 7.71% 9.64% -
  Horiz. % 90.55% 103.23% 113.78% 124.71% 118.09% 109.64% 100.00%
Net Worth -154,398 -165,478 -153,629 -150,565 -31,287 -2,655 15,322 -
  QoQ % 6.70% -7.71% -2.04% -381.23% -1,078.08% -117.33% -
  Horiz. % -1,007.68% -1,080.00% -1,002.66% -982.66% -204.20% -17.33% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth -154,398 -165,478 -153,629 -150,565 -31,287 -2,655 15,322 -
  QoQ % 6.70% -7.71% -2.04% -381.23% -1,078.08% -117.33% -
  Horiz. % -1,007.68% -1,080.00% -1,002.66% -982.66% -204.20% -17.33% 100.00%
NOSH 1,917,999 2,042,946 2,042,946 2,042,951 2,044,946 2,042,946 2,042,954 -4.12%
  QoQ % -6.12% 0.00% -0.00% -0.10% 0.10% -0.00% -
  Horiz. % 93.88% 100.00% 100.00% 100.00% 100.10% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -64.68 % -76.31 % -69.94 % -58.62 % -24.82 % -16.55 % -12.32 % 201.76%
  QoQ % 15.24% -9.11% -19.31% -136.18% -49.97% -34.33% -
  Horiz. % 525.00% 619.40% 567.69% 475.81% 201.46% 134.33% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -282.42 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.60 10.60 12.12 14.23 17.10 17.02 16.11 -24.33%
  QoQ % 0.00% -12.54% -14.83% -16.78% 0.47% 5.65% -
  Horiz. % 65.80% 65.80% 75.23% 88.33% 106.15% 105.65% 100.00%
EPS -6.78 -7.59 -7.79 -7.76 -4.01 -2.87 -2.12 116.91%
  QoQ % 10.67% 2.57% -0.39% -93.52% -39.72% -35.38% -
  Horiz. % 319.81% 358.02% 367.45% 366.04% 189.15% 135.38% 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 -0.0805 -0.0810 -0.0752 -0.0737 -0.0153 -0.0013 0.0075 -
  QoQ % 0.62% -7.71% -2.04% -381.70% -1,076.92% -117.33% -
  Horiz. % -1,073.33% -1,080.00% -1,002.67% -982.67% -204.00% -17.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,917,999
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.60 11.29 12.91 15.15 18.24 18.13 17.16 -27.45%
  QoQ % -6.11% -12.55% -14.79% -16.94% 0.61% 5.65% -
  Horiz. % 61.77% 65.79% 75.23% 88.29% 106.29% 105.65% 100.00%
EPS -6.78 -8.09 -8.29 -8.26 -4.28 -3.05 -2.26 107.87%
  QoQ % 16.19% 2.41% -0.36% -92.99% -40.33% -34.96% -
  Horiz. % 300.00% 357.96% 366.81% 365.49% 189.38% 134.96% 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 -0.0805 -0.0863 -0.0801 -0.0785 -0.0163 -0.0014 0.0080 -
  QoQ % 6.72% -7.74% -2.04% -381.60% -1,064.29% -117.50% -
  Horiz. % -1,006.25% -1,078.75% -1,001.25% -981.25% -203.75% -17.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.0050 0.0100 0.0100 0.0100 0.0250 0.0350 0.0300 -
P/RPS 0.05 0.09 0.08 0.07 0.15 0.21 0.19 -58.90%
  QoQ % -44.44% 12.50% 14.29% -53.33% -28.57% 10.53% -
  Horiz. % 26.32% 47.37% 42.11% 36.84% 78.95% 110.53% 100.00%
P/EPS -0.07 -0.13 -0.13 -0.13 -0.62 -1.22 -1.42 -86.53%
  QoQ % 46.15% 0.00% 0.00% 79.03% 49.18% 14.08% -
  Horiz. % 4.93% 9.15% 9.15% 9.15% 43.66% 85.92% 100.00%
EY -1,355.64 -759.13 -778.57 -775.59 -160.59 -81.86 -70.61 615.71%
  QoQ % -78.58% 2.50% -0.38% -382.96% -96.18% -15.93% -
  Horiz. % 1,919.90% 1,075.10% 1,102.63% 1,098.41% 227.43% 115.93% 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 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 28/08/19 29/05/19 28/02/19 30/11/18 29/08/18 31/05/18 -
Price 0.0050 0.0100 0.0100 0.0100 0.0200 0.0300 0.0300 -
P/RPS 0.05 0.09 0.08 0.07 0.12 0.18 0.19 -58.90%
  QoQ % -44.44% 12.50% 14.29% -41.67% -33.33% -5.26% -
  Horiz. % 26.32% 47.37% 42.11% 36.84% 63.16% 94.74% 100.00%
P/EPS -0.07 -0.13 -0.13 -0.13 -0.50 -1.05 -1.42 -86.53%
  QoQ % 46.15% 0.00% 0.00% 74.00% 52.38% 26.06% -
  Horiz. % 4.93% 9.15% 9.15% 9.15% 35.21% 73.94% 100.00%
EY -1,355.64 -759.13 -778.57 -775.59 -200.73 -95.50 -70.61 615.71%
  QoQ % -78.58% 2.50% -0.38% -286.38% -110.19% -35.25% -
  Horiz. % 1,919.90% 1,075.10% 1,102.63% 1,098.41% 284.28% 135.25% 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 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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