Highlights

[DAYA] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -4,249.69%    YoY -     79.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 296,127 399,172 704,833 642,160 513,537 276,929 281,683 0.84%
  YoY % -25.81% -43.37% 9.76% 25.05% 85.44% -1.69% -
  Horiz. % 105.13% 141.71% 250.22% 227.97% 182.31% 98.31% 100.00%
PBT -17,589 -200,905 -2,781 -36,780 12,118 28,386 23,800 -
  YoY % 91.25% -7,124.20% 92.44% -403.52% -57.31% 19.27% -
  Horiz. % -73.90% -844.14% -11.68% -154.54% 50.92% 119.27% 100.00%
Tax -23,153 -4,868 -11,550 998 -8,052 -8,270 -6,237 24.41%
  YoY % -375.62% 57.85% -1,257.31% 112.39% 2.64% -32.60% -
  Horiz. % 371.22% 78.05% 185.19% -16.00% 129.10% 132.60% 100.00%
NP -40,742 -205,773 -14,331 -35,782 4,066 20,116 17,563 -
  YoY % 80.20% -1,335.86% 59.95% -980.03% -79.79% 14.54% -
  Horiz. % -231.98% -1,171.63% -81.60% -203.74% 23.15% 114.54% 100.00%
NP to SH -41,931 -207,285 -18,643 -35,162 3,410 20,171 17,502 -
  YoY % 79.77% -1,011.87% 46.98% -1,131.14% -83.09% 15.25% -
  Horiz. % -239.58% -1,184.35% -106.52% -200.90% 19.48% 115.25% 100.00%
Tax Rate - % - % - % - % 66.45 % 29.13 % 26.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 128.12% 11.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 253.53% 111.14% 100.00%
Total Cost 336,869 604,945 719,164 677,942 509,471 256,813 264,120 4.13%
  YoY % -44.31% -15.88% 6.08% 33.07% 98.38% -2.77% -
  Horiz. % 127.54% 229.04% 272.29% 256.68% 192.89% 97.23% 100.00%
Net Worth 19,064 45,310 252,752 246,041 240,847 228,581 203,533 -32.59%
  YoY % -57.93% -82.07% 2.73% 2.16% 5.37% 12.31% -
  Horiz. % 9.37% 22.26% 124.18% 120.89% 118.33% 112.31% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 2,781 -
  YoY % 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%
Div Payout % - % - % - % - % - % - % 15.89 % -
  YoY % 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%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 19,064 45,310 252,752 246,041 240,847 228,581 203,533 -32.59%
  YoY % -57.93% -82.07% 2.73% 2.16% 5.37% 12.31% -
  Horiz. % 9.37% 22.26% 124.18% 120.89% 118.33% 112.31% 100.00%
NOSH 1,985,846 1,736,018 1,649,823 1,397,965 1,262,962 1,221,055 1,159,072 9.38%
  YoY % 14.39% 5.22% 18.02% 10.69% 3.43% 5.35% -
  Horiz. % 171.33% 149.78% 142.34% 120.61% 108.96% 105.35% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -13.76 % -51.55 % -2.03 % -5.57 % 0.79 % 7.26 % 6.24 % -
  YoY % 73.31% -2,439.41% 63.55% -805.06% -89.12% 16.35% -
  Horiz. % -220.51% -826.12% -32.53% -89.26% 12.66% 116.35% 100.00%
ROE -219.95 % -457.48 % -7.38 % -14.29 % 1.42 % 8.82 % 8.60 % -
  YoY % 51.92% -6,098.92% 48.36% -1,106.34% -83.90% 2.56% -
  Horiz. % -2,557.56% -5,319.53% -85.81% -166.16% 16.51% 102.56% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.91 22.99 42.72 45.94 40.66 22.68 24.30 -7.81%
  YoY % -35.15% -46.18% -7.01% 12.99% 79.28% -6.67% -
  Horiz. % 61.36% 94.61% 175.80% 189.05% 167.33% 93.33% 100.00%
EPS -2.20 -11.53 -1.13 -2.52 0.27 1.65 1.51 -
  YoY % 80.92% -920.35% 55.16% -1,033.33% -83.64% 9.27% -
  Horiz. % -145.70% -763.58% -74.83% -166.89% 17.88% 109.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
  YoY % 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%
NAPS 0.0096 0.0261 0.1532 0.1760 0.1907 0.1872 0.1756 -38.37%
  YoY % -63.22% -82.96% -12.95% -7.71% 1.87% 6.61% -
  Horiz. % 5.47% 14.86% 87.24% 100.23% 108.60% 106.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.50 19.54 34.50 31.43 25.14 13.56 13.79 0.84%
  YoY % -25.79% -43.36% 9.77% 25.02% 85.40% -1.67% -
  Horiz. % 105.15% 141.70% 250.18% 227.92% 182.31% 98.33% 100.00%
EPS -2.05 -10.15 -0.91 -1.72 0.17 0.99 0.86 -
  YoY % 79.80% -1,015.38% 47.09% -1,111.76% -82.83% 15.12% -
  Horiz. % -238.37% -1,180.23% -105.81% -200.00% 19.77% 115.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
  YoY % 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%
NAPS 0.0093 0.0222 0.1237 0.1204 0.1179 0.1119 0.0996 -32.62%
  YoY % -58.11% -82.05% 2.74% 2.12% 5.36% 12.35% -
  Horiz. % 9.34% 22.29% 124.20% 120.88% 118.37% 112.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0750 0.0600 0.1050 0.1550 0.3750 0.1900 0.1900 -
P/RPS 0.50 0.26 0.25 0.34 0.92 0.84 0.78 -7.14%
  YoY % 92.31% 4.00% -26.47% -63.04% 9.52% 7.69% -
  Horiz. % 64.10% 33.33% 32.05% 43.59% 117.95% 107.69% 100.00%
P/EPS -3.55 -0.50 -9.29 -6.16 138.89 11.50 12.58 -
  YoY % -610.00% 94.62% -50.81% -104.44% 1,107.74% -8.59% -
  Horiz. % -28.22% -3.97% -73.85% -48.97% 1,104.05% 91.41% 100.00%
EY -28.15 -199.00 -10.76 -16.23 0.72 8.69 7.95 -
  YoY % 85.85% -1,749.44% 33.70% -2,354.17% -91.71% 9.31% -
  Horiz. % -354.09% -2,503.14% -135.35% -204.15% 9.06% 109.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
  YoY % 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%
P/NAPS 7.81 2.30 0.69 0.88 1.97 1.01 1.08 39.02%
  YoY % 239.57% 233.33% -21.59% -55.33% 95.05% -6.48% -
  Horiz. % 723.15% 212.96% 63.89% 81.48% 182.41% 93.52% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.0700 0.0650 0.0850 0.1500 0.4050 0.2000 0.2000 -
P/RPS 0.47 0.28 0.20 0.33 1.00 0.88 0.82 -8.85%
  YoY % 67.86% 40.00% -39.39% -67.00% 13.64% 7.32% -
  Horiz. % 57.32% 34.15% 24.39% 40.24% 121.95% 107.32% 100.00%
P/EPS -3.32 -0.54 -7.52 -5.96 150.00 12.11 13.25 -
  YoY % -514.81% 92.82% -26.17% -103.97% 1,138.65% -8.60% -
  Horiz. % -25.06% -4.08% -56.75% -44.98% 1,132.08% 91.40% 100.00%
EY -30.16 -183.70 -13.29 -16.77 0.67 8.26 7.55 -
  YoY % 83.58% -1,282.24% 20.75% -2,602.99% -91.89% 9.40% -
  Horiz. % -399.47% -2,433.11% -176.03% -222.12% 8.87% 109.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  YoY % 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%
P/NAPS 7.29 2.49 0.55 0.85 2.12 1.07 1.14 36.20%
  YoY % 192.77% 352.73% -35.29% -59.91% 98.13% -6.14% -
  Horiz. % 639.47% 218.42% 48.25% 74.56% 185.96% 93.86% 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
 
 

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