Highlights

[DAYA] YoY Cumulative 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 -     176.04%    YoY -     9.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 303,396 231,202 105,734 121,059 87,825 83,022 83,710 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 11,793 17,558 13,626 10,475 9,524 10,063 12,865 -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 -5,005 -5,394 -4,971 -3,031 -2,733 -2,833 -3,530 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 6,788 12,164 8,655 7,444 6,791 7,230 9,335 -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 5,624 11,775 8,658 7,420 6,751 7,238 9,355 -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 296,608 219,038 97,079 113,615 81,034 75,792 74,375 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 - - 3,048 2,698 2,667 2,285 885 -
  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 1.97 % 4.90 % 0.04 % 3.86 % 4.45 % 5.74 % 8.46 % -21.56%
  YoY % -59.80% 12,150.00% -98.96% -13.26% -22.47% -32.15% -
  Horiz. % 23.29% 57.92% 0.47% 45.63% 52.60% 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 22.12 18.85 8.67 10.77 10.54 10.90 28.37 -4.06%
  YoY % 17.35% 117.42% -19.50% 2.18% -3.30% -61.58% -
  Horiz. % 77.97% 66.44% 30.56% 37.96% 37.15% 38.42% 100.00%
EPS 0.41 0.96 0.71 0.66 0.81 0.95 3.17 -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 0.25 0.24 0.32 0.30 0.30 -
  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 14.85 11.32 5.18 5.93 4.30 4.06 4.10 23.91%
  YoY % 31.18% 118.53% -12.65% 37.91% 5.91% -0.98% -
  Horiz. % 362.20% 276.10% 126.34% 144.63% 104.88% 99.02% 100.00%
EPS 0.28 0.58 0.42 0.36 0.33 0.35 0.46 -7.94%
  YoY % -51.72% 38.10% 16.67% 9.09% -5.71% -23.91% -
  Horiz. % 60.87% 126.09% 91.30% 78.26% 71.74% 76.09% 100.00%
DPS 0.00 0.00 0.15 0.13 0.13 0.11 0.04 -
  YoY % 0.00% 0.00% 15.38% 0.00% 18.18% 175.00% -
  Horiz. % 0.00% 0.00% 375.00% 325.00% 325.00% 275.00% 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 1.40 1.27 2.31 1.95 2.09 2.29 1.06 4.74%
  YoY % 10.24% -45.02% 18.46% -6.70% -8.73% 116.04% -
  Horiz. % 132.08% 119.81% 217.92% 183.96% 197.17% 216.04% 100.00%
P/EPS 75.61 25.00 28.17 31.82 27.16 26.32 9.46 41.38%
  YoY % 202.44% -11.25% -11.47% 17.16% 3.19% 178.22% -
  Horiz. % 799.26% 264.27% 297.78% 336.36% 287.10% 278.22% 100.00%
EY 1.32 4.00 3.55 3.14 3.68 3.80 10.57 -29.29%
  YoY % -67.00% 12.68% 13.06% -14.67% -3.16% -64.05% -
  Horiz. % 12.49% 37.84% 33.59% 29.71% 34.82% 35.95% 100.00%
DY 0.00 0.00 1.25 1.14 1.45 1.20 1.00 -
  YoY % 0.00% 0.00% 9.65% -21.38% 20.83% 20.00% -
  Horiz. % 0.00% 0.00% 125.00% 114.00% 145.00% 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 1.33 1.83 2.31 1.67 1.80 2.29 1.34 -0.12%
  YoY % -27.32% -20.78% 38.32% -7.22% -21.40% 70.90% -
  Horiz. % 99.25% 136.57% 172.39% 124.63% 134.33% 170.90% 100.00%
P/EPS 71.95 35.94 28.17 27.27 23.46 26.32 11.99 34.79%
  YoY % 100.19% 27.58% 3.30% 16.24% -10.87% 119.52% -
  Horiz. % 600.08% 299.75% 234.95% 227.44% 195.66% 219.52% 100.00%
EY 1.39 2.78 3.55 3.67 4.26 3.80 8.34 -25.81%
  YoY % -50.00% -21.69% -3.27% -13.85% 12.11% -54.44% -
  Horiz. % 16.67% 33.33% 42.57% 44.00% 51.08% 45.56% 100.00%
DY 0.00 0.00 1.25 1.33 1.68 1.20 0.79 -
  YoY % 0.00% 0.00% -6.02% -20.83% 40.00% 51.90% -
  Horiz. % 0.00% 0.00% 158.23% 168.35% 212.66% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS