Highlights

[DAYA] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     15.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 704,833 642,160 513,537 276,929 281,683 174,223 188,244 24.60%
  YoY % 9.76% 25.05% 85.44% -1.69% 61.68% -7.45% -
  Horiz. % 374.43% 341.13% 272.80% 147.11% 149.64% 92.55% 100.00%
PBT -2,781 -36,780 12,118 28,386 23,800 22,733 20,377 -
  YoY % 92.44% -403.52% -57.31% 19.27% 4.69% 11.56% -
  Horiz. % -13.65% -180.50% 59.47% 139.30% 116.80% 111.56% 100.00%
Tax -11,550 998 -8,052 -8,270 -6,237 -5,767 -6,713 9.46%
  YoY % -1,257.31% 112.39% 2.64% -32.60% -8.15% 14.09% -
  Horiz. % 172.05% -14.87% 119.95% 123.19% 92.91% 85.91% 100.00%
NP -14,331 -35,782 4,066 20,116 17,563 16,966 13,664 -
  YoY % 59.95% -980.03% -79.79% 14.54% 3.52% 24.17% -
  Horiz. % -104.88% -261.87% 29.76% 147.22% 128.53% 124.17% 100.00%
NP to SH -18,643 -35,162 3,410 20,171 17,502 16,908 13,538 -
  YoY % 46.98% -1,131.14% -83.09% 15.25% 3.51% 24.89% -
  Horiz. % -137.71% -259.73% 25.19% 149.00% 129.28% 124.89% 100.00%
Tax Rate - % - % 66.45 % 29.13 % 26.21 % 25.37 % 32.94 % -
  YoY % 0.00% 0.00% 128.12% 11.14% 3.31% -22.98% -
  Horiz. % 0.00% 0.00% 201.73% 88.43% 79.57% 77.02% 100.00%
Total Cost 719,164 677,942 509,471 256,813 264,120 157,257 174,580 26.60%
  YoY % 6.08% 33.07% 98.38% -2.77% 67.95% -9.92% -
  Horiz. % 411.94% 388.33% 291.83% 147.10% 151.29% 90.08% 100.00%
Net Worth 252,752 246,041 240,847 228,581 203,533 165,303 135,283 10.97%
  YoY % 2.73% 2.16% 5.37% 12.31% 23.13% 22.19% -
  Horiz. % 186.83% 181.87% 178.03% 168.97% 150.45% 122.19% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 2,781 3,285 2,348 -
  YoY % 0.00% 0.00% 0.00% 0.00% -15.33% 39.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 118.44% 139.89% 100.00%
Div Payout % - % - % - % - % 15.89 % 19.43 % 17.35 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -18.22% 11.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.59% 111.99% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 252,752 246,041 240,847 228,581 203,533 165,303 135,283 10.97%
  YoY % 2.73% 2.16% 5.37% 12.31% 23.13% 22.19% -
  Horiz. % 186.83% 181.87% 178.03% 168.97% 150.45% 122.19% 100.00%
NOSH 1,649,823 1,397,965 1,262,962 1,221,055 1,159,072 1,026,729 782,890 13.22%
  YoY % 18.02% 10.69% 3.43% 5.35% 12.89% 31.15% -
  Horiz. % 210.73% 178.56% 161.32% 155.97% 148.05% 131.15% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.03 % -5.57 % 0.79 % 7.26 % 6.24 % 9.74 % 7.26 % -
  YoY % 63.55% -805.06% -89.12% 16.35% -35.93% 34.16% -
  Horiz. % -27.96% -76.72% 10.88% 100.00% 85.95% 134.16% 100.00%
ROE -7.38 % -14.29 % 1.42 % 8.82 % 8.60 % 10.23 % 10.01 % -
  YoY % 48.36% -1,106.34% -83.90% 2.56% -15.93% 2.20% -
  Horiz. % -73.73% -142.76% 14.19% 88.11% 85.91% 102.20% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.72 45.94 40.66 22.68 24.30 16.97 24.04 10.05%
  YoY % -7.01% 12.99% 79.28% -6.67% 43.19% -29.41% -
  Horiz. % 177.70% 191.10% 169.13% 94.34% 101.08% 70.59% 100.00%
EPS -1.13 -2.52 0.27 1.65 1.51 1.64 1.41 -
  YoY % 55.16% -1,033.33% -83.64% 9.27% -7.93% 16.31% -
  Horiz. % -80.14% -178.72% 19.15% 117.02% 107.09% 116.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.32 0.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.00% 6.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.00% 106.67% 100.00%
NAPS 0.1532 0.1760 0.1907 0.1872 0.1756 0.1610 0.1728 -1.99%
  YoY % -12.95% -7.71% 1.87% 6.61% 9.07% -6.83% -
  Horiz. % 88.66% 101.85% 110.36% 108.33% 101.62% 93.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.50 31.43 25.14 13.56 13.79 8.53 9.21 24.61%
  YoY % 9.77% 25.02% 85.40% -1.67% 61.66% -7.38% -
  Horiz. % 374.59% 341.26% 272.96% 147.23% 149.73% 92.62% 100.00%
EPS -0.91 -1.72 0.17 0.99 0.86 0.83 0.66 -
  YoY % 47.09% -1,111.76% -82.83% 15.12% 3.61% 25.76% -
  Horiz. % -137.88% -260.61% 25.76% 150.00% 130.30% 125.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.14 0.16 0.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% -12.50% 45.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 127.27% 145.45% 100.00%
NAPS 0.1237 0.1204 0.1179 0.1119 0.0996 0.0809 0.0662 10.98%
  YoY % 2.74% 2.12% 5.36% 12.35% 23.11% 22.21% -
  Horiz. % 186.86% 181.87% 178.10% 169.03% 150.45% 122.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1050 0.1550 0.3750 0.1900 0.1900 0.2200 0.3200 -
P/RPS 0.25 0.34 0.92 0.84 0.78 1.30 1.33 -24.30%
  YoY % -26.47% -63.04% 9.52% 7.69% -40.00% -2.26% -
  Horiz. % 18.80% 25.56% 69.17% 63.16% 58.65% 97.74% 100.00%
P/EPS -9.29 -6.16 138.89 11.50 12.58 13.36 18.51 -
  YoY % -50.81% -104.44% 1,107.74% -8.59% -5.84% -27.82% -
  Horiz. % -50.19% -33.28% 750.35% 62.13% 67.96% 72.18% 100.00%
EY -10.76 -16.23 0.72 8.69 7.95 7.49 5.40 -
  YoY % 33.70% -2,354.17% -91.71% 9.31% 6.14% 38.70% -
  Horiz. % -199.26% -300.56% 13.33% 160.93% 147.22% 138.70% 100.00%
DY 0.00 0.00 0.00 0.00 1.26 1.45 0.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% -13.10% 54.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 134.04% 154.26% 100.00%
P/NAPS 0.69 0.88 1.97 1.01 1.08 1.37 1.85 -15.15%
  YoY % -21.59% -55.33% 95.05% -6.48% -21.17% -25.95% -
  Horiz. % 37.30% 47.57% 106.49% 54.59% 58.38% 74.05% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 -
Price 0.0850 0.1500 0.4050 0.2000 0.2000 0.2500 0.2600 -
P/RPS 0.20 0.33 1.00 0.88 0.82 1.47 1.08 -24.49%
  YoY % -39.39% -67.00% 13.64% 7.32% -44.22% 36.11% -
  Horiz. % 18.52% 30.56% 92.59% 81.48% 75.93% 136.11% 100.00%
P/EPS -7.52 -5.96 150.00 12.11 13.25 15.18 15.04 -
  YoY % -26.17% -103.97% 1,138.65% -8.60% -12.71% 0.93% -
  Horiz. % -50.00% -39.63% 997.34% 80.52% 88.10% 100.93% 100.00%
EY -13.29 -16.77 0.67 8.26 7.55 6.59 6.65 -
  YoY % 20.75% -2,602.99% -91.89% 9.40% 14.57% -0.90% -
  Horiz. % -199.85% -252.18% 10.08% 124.21% 113.53% 99.10% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 1.28 1.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% -6.25% 11.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.35% 111.30% 100.00%
P/NAPS 0.55 0.85 2.12 1.07 1.14 1.55 1.50 -15.39%
  YoY % -35.29% -59.91% 98.13% -6.14% -26.45% 3.33% -
  Horiz. % 36.67% 56.67% 141.33% 71.33% 76.00% 103.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS