Highlights

[DAYA] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     1,737.31%    YoY -     51.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 238,320 565,544 791,898 606,792 462,404 211,468 242,118 -0.26%
  YoY % -57.86% -28.58% 30.51% 31.23% 118.66% -12.66% -
  Horiz. % 98.43% 233.58% 327.07% 250.62% 190.98% 87.34% 100.00%
PBT 7,468 85,198 29,718 23,586 35,116 27,252 20,950 -15.78%
  YoY % -91.23% 186.69% 26.00% -32.83% 28.86% 30.08% -
  Horiz. % 35.65% 406.67% 141.85% 112.58% 167.62% 130.08% 100.00%
Tax -2,476 -175,050 -9,566 -10,010 -10,788 -9,942 -6,062 -13.85%
  YoY % 98.59% -1,729.92% 4.44% 7.21% -8.51% -64.01% -
  Horiz. % 40.84% 2,887.66% 157.80% 165.13% 177.96% 164.01% 100.00%
NP 4,992 -89,852 20,152 13,576 24,328 17,310 14,888 -16.64%
  YoY % 105.56% -545.87% 48.44% -44.20% 40.54% 16.27% -
  Horiz. % 33.53% -603.52% 135.36% 91.19% 163.41% 116.27% 100.00%
NP to SH -338 -94,624 17,028 11,248 23,550 17,316 14,840 -
  YoY % 99.64% -655.70% 51.39% -52.24% 36.00% 16.68% -
  Horiz. % -2.28% -637.63% 114.74% 75.80% 158.69% 116.68% 100.00%
Tax Rate 33.15 % 205.46 % 32.19 % 42.44 % 30.72 % 36.48 % 28.94 % 2.29%
  YoY % -83.87% 538.27% -24.15% 38.15% -15.79% 26.05% -
  Horiz. % 114.55% 709.95% 111.23% 146.65% 106.15% 126.05% 100.00%
Total Cost 233,328 655,396 771,746 593,216 438,076 194,158 227,230 0.44%
  YoY % -64.40% -15.08% 30.10% 35.41% 125.63% -14.55% -
  Horiz. % 102.68% 288.43% 339.63% 261.06% 192.79% 85.45% 100.00%
Net Worth 58,054 228,384 290,294 285,726 240,406 21,888,888 192,470 -18.09%
  YoY % -74.58% -21.33% 1.60% 18.85% -98.90% 11,272.61% -
  Horiz. % 30.16% 118.66% 150.83% 148.45% 124.91% 11,372.61% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 6,097 5,396 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.99% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 112.99% 100.00%
Div Payout % - % - % - % - % - % 35.21 % 36.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 96.84% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 58,054 228,384 290,294 285,726 240,406 21,888,888 192,470 -18.09%
  YoY % -74.58% -21.33% 1.60% 18.85% -98.90% 11,272.61% -
  Horiz. % 30.16% 118.66% 150.83% 148.45% 124.91% 11,372.61% 100.00%
NOSH 1,891,024 1,739,411 1,637,307 1,371,707 1,226,562 1,219,436 1,124,242 9.04%
  YoY % 8.72% 6.24% 19.36% 11.83% 0.58% 8.47% -
  Horiz. % 168.20% 154.72% 145.64% 122.01% 109.10% 108.47% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.09 % -15.89 % 2.54 % 2.24 % 5.26 % 8.19 % 6.15 % -16.45%
  YoY % 113.15% -725.59% 13.39% -57.41% -35.78% 33.17% -
  Horiz. % 33.98% -258.37% 41.30% 36.42% 85.53% 133.17% 100.00%
ROE -0.58 % -41.43 % 5.87 % 3.94 % 9.80 % 0.08 % 7.71 % -
  YoY % 98.60% -805.79% 48.98% -59.80% 12,150.00% -98.96% -
  Horiz. % -7.52% -537.35% 76.13% 51.10% 127.11% 1.04% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.60 32.51 48.37 44.24 37.70 17.34 21.54 -8.54%
  YoY % -61.24% -32.79% 9.34% 17.35% 117.42% -19.50% -
  Horiz. % 58.50% 150.93% 224.56% 205.39% 175.02% 80.50% 100.00%
EPS -0.02 -5.44 1.04 0.82 1.92 1.42 1.32 -
  YoY % 99.63% -623.08% 26.83% -57.29% 35.21% 7.58% -
  Horiz. % -1.52% -412.12% 78.79% 62.12% 145.45% 107.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.17% 100.00%
NAPS 0.0307 0.1313 0.1773 0.2083 0.1960 17.9500 0.1712 -24.89%
  YoY % -76.62% -25.94% -14.88% 6.28% -98.91% 10,384.81% -
  Horiz. % 17.93% 76.69% 103.56% 121.67% 114.49% 10,484.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.67 27.68 38.76 29.70 22.63 10.35 11.85 -0.25%
  YoY % -57.84% -28.59% 30.51% 31.24% 118.65% -12.66% -
  Horiz. % 98.48% 233.59% 327.09% 250.63% 190.97% 87.34% 100.00%
EPS -0.02 -4.63 0.83 0.55 1.15 0.85 0.73 -
  YoY % 99.57% -657.83% 50.91% -52.17% 35.29% 16.44% -
  Horiz. % -2.74% -634.25% 113.70% 75.34% 157.53% 116.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 15.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 115.38% 100.00%
NAPS 0.0284 0.1118 0.1421 0.1399 0.1177 10.7143 0.0942 -18.10%
  YoY % -74.60% -21.32% 1.57% 18.86% -98.90% 11,273.99% -
  Horiz. % 30.15% 118.68% 150.85% 148.51% 124.95% 11,373.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0800 0.0700 0.1150 0.3100 0.2400 0.2000 0.2100 -
P/RPS 0.63 0.22 0.24 0.70 0.64 1.15 0.98 -7.09%
  YoY % 186.36% -8.33% -65.71% 9.38% -44.35% 17.35% -
  Horiz. % 64.29% 22.45% 24.49% 71.43% 65.31% 117.35% 100.00%
P/EPS -447.58 -1.29 11.06 37.80 12.50 14.08 15.91 -
  YoY % -34,596.12% -111.66% -70.74% 202.40% -11.22% -11.50% -
  Horiz. % -2,813.20% -8.11% 69.52% 237.59% 78.57% 88.50% 100.00%
EY -0.22 -77.71 9.04 2.65 8.00 7.10 6.29 -
  YoY % 99.72% -959.62% 241.13% -66.88% 12.68% 12.88% -
  Horiz. % -3.50% -1,235.45% 143.72% 42.13% 127.19% 112.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.17% 100.00%
P/NAPS 2.61 0.53 0.65 1.49 1.22 0.01 1.23 13.35%
  YoY % 392.45% -18.46% -56.38% 22.13% 12,100.00% -99.19% -
  Horiz. % 212.20% 43.09% 52.85% 121.14% 99.19% 0.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 -
Price 0.0650 0.0750 0.0950 0.2950 0.3450 0.2000 0.1800 -
P/RPS 0.52 0.23 0.20 0.67 0.92 1.15 0.84 -7.68%
  YoY % 126.09% 15.00% -70.15% -27.17% -20.00% 36.90% -
  Horiz. % 61.90% 27.38% 23.81% 79.76% 109.52% 136.90% 100.00%
P/EPS -363.66 -1.38 9.13 35.98 17.97 14.08 13.64 -
  YoY % -26,252.17% -115.12% -74.62% 100.22% 27.63% 3.23% -
  Horiz. % -2,666.13% -10.12% 66.94% 263.78% 131.74% 103.23% 100.00%
EY -0.27 -72.53 10.95 2.78 5.57 7.10 7.33 -
  YoY % 99.63% -762.37% 293.88% -50.09% -21.55% -3.14% -
  Horiz. % -3.68% -989.50% 149.39% 37.93% 75.99% 96.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.63% 100.00%
P/NAPS 2.12 0.57 0.54 1.42 1.76 0.01 1.05 12.41%
  YoY % 271.93% 5.56% -61.97% -19.32% 17,500.00% -99.05% -
  Horiz. % 201.90% 54.29% 51.43% 135.24% 167.62% 0.95% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers