Highlights

[DAYA] YoY Annual (Unaudited) 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 YoY -     -277.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 290,667 296,127 399,172 704,833 642,160 513,537 276,929 0.81%
  YoY % -1.84% -25.81% -43.37% 9.76% 25.05% 85.44% -
  Horiz. % 104.96% 106.93% 144.14% 254.52% 231.89% 185.44% 100.00%
PBT -172,367 -17,589 -200,905 -2,781 -36,780 12,118 28,386 -
  YoY % -879.97% 91.25% -7,124.20% 92.44% -403.52% -57.31% -
  Horiz. % -607.23% -61.96% -707.76% -9.80% -129.57% 42.69% 100.00%
Tax 1,965 -23,153 -4,868 -11,550 998 -8,052 -8,270 -
  YoY % 108.49% -375.62% 57.85% -1,257.31% 112.39% 2.64% -
  Horiz. % -23.76% 279.96% 58.86% 139.66% -12.07% 97.36% 100.00%
NP -170,402 -40,742 -205,773 -14,331 -35,782 4,066 20,116 -
  YoY % -318.25% 80.20% -1,335.86% 59.95% -980.03% -79.79% -
  Horiz. % -847.10% -202.54% -1,022.93% -71.24% -177.88% 20.21% 100.00%
NP to SH -158,449 -41,931 -207,285 -18,643 -35,162 3,410 20,171 -
  YoY % -277.88% 79.77% -1,011.87% 46.98% -1,131.14% -83.09% -
  Horiz. % -785.53% -207.88% -1,027.64% -92.42% -174.32% 16.91% 100.00%
Tax Rate - % - % - % - % - % 66.45 % 29.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 128.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 228.12% 100.00%
Total Cost 461,069 336,869 604,945 719,164 677,942 509,471 256,813 10.24%
  YoY % 36.87% -44.31% -15.88% 6.08% 33.07% 98.38% -
  Horiz. % 179.53% 131.17% 235.56% 280.03% 263.98% 198.38% 100.00%
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 -
  YoY % -889.78% -57.93% -82.07% 2.73% 2.16% 5.37% -
  Horiz. % -65.87% 8.34% 19.82% 110.57% 107.64% 105.37% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 -
  YoY % -889.78% -57.93% -82.07% 2.73% 2.16% 5.37% -
  Horiz. % -65.87% 8.34% 19.82% 110.57% 107.64% 105.37% 100.00%
NOSH 2,042,951 1,985,846 1,736,018 1,649,823 1,397,965 1,262,962 1,221,055 8.95%
  YoY % 2.88% 14.39% 5.22% 18.02% 10.69% 3.43% -
  Horiz. % 167.31% 162.63% 142.17% 135.11% 114.49% 103.43% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -58.62 % -13.76 % -51.55 % -2.03 % -5.57 % 0.79 % 7.26 % -
  YoY % -326.02% 73.31% -2,439.41% 63.55% -805.06% -89.12% -
  Horiz. % -807.44% -189.53% -710.06% -27.96% -76.72% 10.88% 100.00%
ROE 0.00 % -219.95 % -457.48 % -7.38 % -14.29 % 1.42 % 8.82 % -
  YoY % 0.00% 51.92% -6,098.92% 48.36% -1,106.34% -83.90% -
  Horiz. % 0.00% -2,493.76% -5,186.85% -83.67% -162.02% 16.10% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.23 14.91 22.99 42.72 45.94 40.66 22.68 -7.47%
  YoY % -4.56% -35.15% -46.18% -7.01% 12.99% 79.28% -
  Horiz. % 62.74% 65.74% 101.37% 188.36% 202.56% 179.28% 100.00%
EPS -7.76 -2.20 -11.53 -1.13 -2.52 0.27 1.65 -
  YoY % -252.73% 80.92% -920.35% 55.16% -1,033.33% -83.64% -
  Horiz. % -470.30% -133.33% -698.79% -68.48% -152.73% 16.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0737 0.0096 0.0261 0.1532 0.1760 0.1907 0.1872 -
  YoY % -867.71% -63.22% -82.96% -12.95% -7.71% 1.87% -
  Horiz. % -39.37% 5.13% 13.94% 81.84% 94.02% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.23 14.50 19.54 34.50 31.43 25.14 13.56 0.81%
  YoY % -1.86% -25.79% -43.36% 9.77% 25.02% 85.40% -
  Horiz. % 104.94% 106.93% 144.10% 254.42% 231.78% 185.40% 100.00%
EPS -7.76 -2.05 -10.15 -0.91 -1.72 0.17 0.99 -
  YoY % -278.54% 79.80% -1,015.38% 47.09% -1,111.76% -82.83% -
  Horiz. % -783.84% -207.07% -1,025.25% -91.92% -173.74% 17.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0737 0.0093 0.0222 0.1237 0.1204 0.1179 0.1119 -
  YoY % -892.47% -58.11% -82.05% 2.74% 2.12% 5.36% -
  Horiz. % -65.86% 8.31% 19.84% 110.55% 107.60% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0100 0.0750 0.0600 0.1050 0.1550 0.3750 0.1900 -
P/RPS 0.07 0.50 0.26 0.25 0.34 0.92 0.84 -33.90%
  YoY % -86.00% 92.31% 4.00% -26.47% -63.04% 9.52% -
  Horiz. % 8.33% 59.52% 30.95% 29.76% 40.48% 109.52% 100.00%
P/EPS -0.13 -3.55 -0.50 -9.29 -6.16 138.89 11.50 -
  YoY % 96.34% -610.00% 94.62% -50.81% -104.44% 1,107.74% -
  Horiz. % -1.13% -30.87% -4.35% -80.78% -53.57% 1,207.74% 100.00%
EY -775.59 -28.15 -199.00 -10.76 -16.23 0.72 8.69 -
  YoY % -2,655.20% 85.85% -1,749.44% 33.70% -2,354.17% -91.71% -
  Horiz. % -8,925.09% -323.94% -2,289.99% -123.82% -186.77% 8.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 7.81 2.30 0.69 0.88 1.97 1.01 -
  YoY % 0.00% 239.57% 233.33% -21.59% -55.33% 95.05% -
  Horiz. % 0.00% 773.27% 227.72% 68.32% 87.13% 195.05% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.0100 0.0700 0.0650 0.0850 0.1500 0.4050 0.2000 -
P/RPS 0.07 0.47 0.28 0.20 0.33 1.00 0.88 -34.41%
  YoY % -85.11% 67.86% 40.00% -39.39% -67.00% 13.64% -
  Horiz. % 7.95% 53.41% 31.82% 22.73% 37.50% 113.64% 100.00%
P/EPS -0.13 -3.32 -0.54 -7.52 -5.96 150.00 12.11 -
  YoY % 96.08% -514.81% 92.82% -26.17% -103.97% 1,138.65% -
  Horiz. % -1.07% -27.42% -4.46% -62.10% -49.22% 1,238.65% 100.00%
EY -775.59 -30.16 -183.70 -13.29 -16.77 0.67 8.26 -
  YoY % -2,471.58% 83.58% -1,282.24% 20.75% -2,602.99% -91.89% -
  Horiz. % -9,389.71% -365.13% -2,223.97% -160.90% -203.03% 8.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 7.29 2.49 0.55 0.85 2.12 1.07 -
  YoY % 0.00% 192.77% 352.73% -35.29% -59.91% 98.13% -
  Horiz. % 0.00% 681.31% 232.71% 51.40% 79.44% 198.13% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers