Highlights

[DAYA] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     38.02%    YoY -     9.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 606,792 462,404 211,468 242,118 175,650 166,044 167,420 23.93%
  YoY % 31.23% 118.66% -12.66% 37.84% 5.79% -0.82% -
  Horiz. % 362.44% 276.19% 126.31% 144.62% 104.92% 99.18% 100.00%
PBT 23,586 35,116 27,252 20,950 19,048 20,126 25,730 -1.44%
  YoY % -32.83% 28.86% 30.08% 9.99% -5.36% -21.78% -
  Horiz. % 91.67% 136.48% 105.92% 81.42% 74.03% 78.22% 100.00%
Tax -10,010 -10,788 -9,942 -6,062 -5,466 -5,666 -7,060 5.99%
  YoY % 7.21% -8.51% -64.01% -10.90% 3.53% 19.75% -
  Horiz. % 141.78% 152.80% 140.82% 85.86% 77.42% 80.25% 100.00%
NP 13,576 24,328 17,310 14,888 13,582 14,460 18,670 -5.17%
  YoY % -44.20% 40.54% 16.27% 9.62% -6.07% -22.55% -
  Horiz. % 72.72% 130.31% 92.72% 79.74% 72.75% 77.45% 100.00%
NP to SH 11,248 23,550 17,316 14,840 13,502 14,476 18,710 -8.13%
  YoY % -52.24% 36.00% 16.68% 9.91% -6.73% -22.63% -
  Horiz. % 60.12% 125.87% 92.55% 79.32% 72.16% 77.37% 100.00%
Tax Rate 42.44 % 30.72 % 36.48 % 28.94 % 28.70 % 28.15 % 27.44 % 7.54%
  YoY % 38.15% -15.79% 26.05% 0.84% 1.95% 2.59% -
  Horiz. % 154.66% 111.95% 132.94% 105.47% 104.59% 102.59% 100.00%
Total Cost 593,216 438,076 194,158 227,230 162,068 151,584 148,750 25.92%
  YoY % 35.41% 125.63% -14.55% 40.21% 6.92% 1.91% -
  Horiz. % 398.80% 294.50% 130.53% 152.76% 108.95% 101.91% 100.00%
Net Worth 285,726 240,406 21,888,888 192,470 151,855 126,093 110,607 17.13%
  YoY % 18.85% -98.90% 11,272.61% 26.75% 20.43% 14.00% -
  Horiz. % 258.33% 217.35% 19,789.72% 174.01% 137.29% 114.00% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 6,097 5,396 5,334 4,571 1,770 -
  YoY % 0.00% 0.00% 12.99% 1.17% 16.69% 158.17% -
  Horiz. % 0.00% 0.00% 344.34% 304.77% 301.25% 258.17% 100.00%
Div Payout % - % - % 35.21 % 36.36 % 39.51 % 31.58 % 9.46 % -
  YoY % 0.00% 0.00% -3.16% -7.97% 25.11% 233.83% -
  Horiz. % 0.00% 0.00% 372.20% 384.36% 417.65% 333.83% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 285,726 240,406 21,888,888 192,470 151,855 126,093 110,607 17.13%
  YoY % 18.85% -98.90% 11,272.61% 26.75% 20.43% 14.00% -
  Horiz. % 258.33% 217.35% 19,789.72% 174.01% 137.29% 114.00% 100.00%
NOSH 1,371,707 1,226,562 1,219,436 1,124,242 833,456 761,894 295,110 29.17%
  YoY % 11.83% 0.58% 8.47% 34.89% 9.39% 158.17% -
  Horiz. % 464.81% 415.63% 413.21% 380.96% 282.42% 258.17% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.24 % 5.26 % 8.19 % 6.15 % 7.73 % 8.71 % 11.15 % -23.46%
  YoY % -57.41% -35.78% 33.17% -20.44% -11.25% -21.88% -
  Horiz. % 20.09% 47.17% 73.45% 55.16% 69.33% 78.12% 100.00%
ROE 3.94 % 9.80 % 0.08 % 7.71 % 8.89 % 11.48 % 16.92 % -21.56%
  YoY % -59.80% 12,150.00% -98.96% -13.27% -22.56% -32.15% -
  Horiz. % 23.29% 57.92% 0.47% 45.57% 52.54% 67.85% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 44.24 37.70 17.34 21.54 21.07 21.79 56.73 -4.06%
  YoY % 17.35% 117.42% -19.50% 2.23% -3.30% -61.59% -
  Horiz. % 77.98% 66.46% 30.57% 37.97% 37.14% 38.41% 100.00%
EPS 0.82 1.92 1.42 1.32 1.62 1.90 6.34 -28.88%
  YoY % -57.29% 35.21% 7.58% -18.52% -14.74% -70.03% -
  Horiz. % 12.93% 30.28% 22.40% 20.82% 25.55% 29.97% 100.00%
DPS 0.00 0.00 0.50 0.48 0.64 0.60 0.60 -
  YoY % 0.00% 0.00% 4.17% -25.00% 6.67% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 80.00% 106.67% 100.00% 100.00%
NAPS 0.2083 0.1960 17.9500 0.1712 0.1822 0.1655 0.3748 -9.32%
  YoY % 6.28% -98.91% 10,384.81% -6.04% 10.09% -55.84% -
  Horiz. % 55.58% 52.29% 4,789.22% 45.68% 48.61% 44.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.70 22.63 10.35 11.85 8.60 8.13 8.19 23.94%
  YoY % 31.24% 118.65% -12.66% 37.79% 5.78% -0.73% -
  Horiz. % 362.64% 276.31% 126.37% 144.69% 105.01% 99.27% 100.00%
EPS 0.55 1.15 0.85 0.73 0.66 0.71 0.92 -8.21%
  YoY % -52.17% 35.29% 16.44% 10.61% -7.04% -22.83% -
  Horiz. % 59.78% 125.00% 92.39% 79.35% 71.74% 77.17% 100.00%
DPS 0.00 0.00 0.30 0.26 0.26 0.22 0.09 -
  YoY % 0.00% 0.00% 15.38% 0.00% 18.18% 144.44% -
  Horiz. % 0.00% 0.00% 333.33% 288.89% 288.89% 244.44% 100.00%
NAPS 0.1399 0.1177 10.7143 0.0942 0.0743 0.0617 0.0541 17.15%
  YoY % 18.86% -98.90% 11,273.99% 26.78% 20.42% 14.05% -
  Horiz. % 258.60% 217.56% 19,804.62% 174.12% 137.34% 114.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3100 0.2400 0.2000 0.2100 0.2200 0.2500 0.3000 -
P/RPS 0.70 0.64 1.15 0.98 1.04 1.15 0.53 4.74%
  YoY % 9.38% -44.35% 17.35% -5.77% -9.57% 116.98% -
  Horiz. % 132.08% 120.75% 216.98% 184.91% 196.23% 216.98% 100.00%
P/EPS 37.80 12.50 14.08 15.91 13.58 13.16 4.73 41.37%
  YoY % 202.40% -11.22% -11.50% 17.16% 3.19% 178.22% -
  Horiz. % 799.15% 264.27% 297.67% 336.36% 287.10% 278.22% 100.00%
EY 2.65 8.00 7.10 6.29 7.36 7.60 21.13 -29.24%
  YoY % -66.88% 12.68% 12.88% -14.54% -3.16% -64.03% -
  Horiz. % 12.54% 37.86% 33.60% 29.77% 34.83% 35.97% 100.00%
DY 0.00 0.00 2.50 2.29 2.91 2.40 2.00 -
  YoY % 0.00% 0.00% 9.17% -21.31% 21.25% 20.00% -
  Horiz. % 0.00% 0.00% 125.00% 114.50% 145.50% 120.00% 100.00%
P/NAPS 1.49 1.22 0.01 1.23 1.21 1.51 0.80 10.92%
  YoY % 22.13% 12,100.00% -99.19% 1.65% -19.87% 88.75% -
  Horiz. % 186.25% 152.50% 1.25% 153.75% 151.25% 188.75% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 -
Price 0.2950 0.3450 0.2000 0.1800 0.1900 0.2500 0.3800 -
P/RPS 0.67 0.92 1.15 0.84 0.90 1.15 0.67 -
  YoY % -27.17% -20.00% 36.90% -6.67% -21.74% 71.64% -
  Horiz. % 100.00% 137.31% 171.64% 125.37% 134.33% 171.64% 100.00%
P/EPS 35.98 17.97 14.08 13.64 11.73 13.16 5.99 34.81%
  YoY % 100.22% 27.63% 3.23% 16.28% -10.87% 119.70% -
  Horiz. % 600.67% 300.00% 235.06% 227.71% 195.83% 219.70% 100.00%
EY 2.78 5.57 7.10 7.33 8.53 7.60 16.68 -25.81%
  YoY % -50.09% -21.55% -3.14% -14.07% 12.24% -54.44% -
  Horiz. % 16.67% 33.39% 42.57% 43.94% 51.14% 45.56% 100.00%
DY 0.00 0.00 2.50 2.67 3.37 2.40 1.58 -
  YoY % 0.00% 0.00% -6.37% -20.77% 40.42% 51.90% -
  Horiz. % 0.00% 0.00% 158.23% 168.99% 213.29% 151.90% 100.00%
P/NAPS 1.42 1.76 0.01 1.05 1.04 1.51 1.01 5.84%
  YoY % -19.32% 17,500.00% -99.05% 0.96% -31.13% 49.50% -
  Horiz. % 140.59% 174.26% 0.99% 103.96% 102.97% 149.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS