Highlights

[DAYA] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -82.05%    YoY -     -83.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 399,172 704,833 642,160 513,537 276,929 281,683 174,223 14.80%
  YoY % -43.37% 9.76% 25.05% 85.44% -1.69% 61.68% -
  Horiz. % 229.12% 404.56% 368.59% 294.76% 158.95% 161.68% 100.00%
PBT -200,905 -2,781 -36,780 12,118 28,386 23,800 22,733 -
  YoY % -7,124.20% 92.44% -403.52% -57.31% 19.27% 4.69% -
  Horiz. % -883.76% -12.23% -161.79% 53.31% 124.87% 104.69% 100.00%
Tax -4,868 -11,550 998 -8,052 -8,270 -6,237 -5,767 -2.78%
  YoY % 57.85% -1,257.31% 112.39% 2.64% -32.60% -8.15% -
  Horiz. % 84.41% 200.28% -17.31% 139.62% 143.40% 108.15% 100.00%
NP -205,773 -14,331 -35,782 4,066 20,116 17,563 16,966 -
  YoY % -1,335.86% 59.95% -980.03% -79.79% 14.54% 3.52% -
  Horiz. % -1,212.86% -84.47% -210.90% 23.97% 118.57% 103.52% 100.00%
NP to SH -207,285 -18,643 -35,162 3,410 20,171 17,502 16,908 -
  YoY % -1,011.87% 46.98% -1,131.14% -83.09% 15.25% 3.51% -
  Horiz. % -1,225.96% -110.26% -207.96% 20.17% 119.30% 103.51% 100.00%
Tax Rate - % - % - % 66.45 % 29.13 % 26.21 % 25.37 % -
  YoY % 0.00% 0.00% 0.00% 128.12% 11.14% 3.31% -
  Horiz. % 0.00% 0.00% 0.00% 261.92% 114.82% 103.31% 100.00%
Total Cost 604,945 719,164 677,942 509,471 256,813 264,120 157,257 25.15%
  YoY % -15.88% 6.08% 33.07% 98.38% -2.77% 67.95% -
  Horiz. % 384.69% 457.32% 431.10% 323.97% 163.31% 167.95% 100.00%
Net Worth 45,310 252,752 246,041 240,847 228,581 203,533 165,303 -19.39%
  YoY % -82.07% 2.73% 2.16% 5.37% 12.31% 23.13% -
  Horiz. % 27.41% 152.90% 148.84% 145.70% 138.28% 123.13% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 2,781 3,285 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.67% 100.00%
Div Payout % - % - % - % - % - % 15.89 % 19.43 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.22% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.78% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,310 252,752 246,041 240,847 228,581 203,533 165,303 -19.39%
  YoY % -82.07% 2.73% 2.16% 5.37% 12.31% 23.13% -
  Horiz. % 27.41% 152.90% 148.84% 145.70% 138.28% 123.13% 100.00%
NOSH 1,736,018 1,649,823 1,397,965 1,262,962 1,221,055 1,159,072 1,026,729 9.14%
  YoY % 5.22% 18.02% 10.69% 3.43% 5.35% 12.89% -
  Horiz. % 169.08% 160.69% 136.16% 123.01% 118.93% 112.89% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -51.55 % -2.03 % -5.57 % 0.79 % 7.26 % 6.24 % 9.74 % -
  YoY % -2,439.41% 63.55% -805.06% -89.12% 16.35% -35.93% -
  Horiz. % -529.26% -20.84% -57.19% 8.11% 74.54% 64.07% 100.00%
ROE -457.48 % -7.38 % -14.29 % 1.42 % 8.82 % 8.60 % 10.23 % -
  YoY % -6,098.92% 48.36% -1,106.34% -83.90% 2.56% -15.93% -
  Horiz. % -4,471.95% -72.14% -139.69% 13.88% 86.22% 84.07% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.99 42.72 45.94 40.66 22.68 24.30 16.97 5.19%
  YoY % -46.18% -7.01% 12.99% 79.28% -6.67% 43.19% -
  Horiz. % 135.47% 251.74% 270.71% 239.60% 133.65% 143.19% 100.00%
EPS -11.53 -1.13 -2.52 0.27 1.65 1.51 1.64 -
  YoY % -920.35% 55.16% -1,033.33% -83.64% 9.27% -7.93% -
  Horiz. % -703.05% -68.90% -153.66% 16.46% 100.61% 92.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
NAPS 0.0261 0.1532 0.1760 0.1907 0.1872 0.1756 0.1610 -26.14%
  YoY % -82.96% -12.95% -7.71% 1.87% 6.61% 9.07% -
  Horiz. % 16.21% 95.16% 109.32% 118.45% 116.27% 109.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.54 34.50 31.43 25.14 13.56 13.79 8.53 14.80%
  YoY % -43.36% 9.77% 25.02% 85.40% -1.67% 61.66% -
  Horiz. % 229.07% 404.45% 368.46% 294.72% 158.97% 161.66% 100.00%
EPS -10.15 -0.91 -1.72 0.17 0.99 0.86 0.83 -
  YoY % -1,015.38% 47.09% -1,111.76% -82.83% 15.12% 3.61% -
  Horiz. % -1,222.89% -109.64% -207.23% 20.48% 119.28% 103.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.50% 100.00%
NAPS 0.0222 0.1237 0.1204 0.1179 0.1119 0.0996 0.0809 -19.37%
  YoY % -82.05% 2.74% 2.12% 5.36% 12.35% 23.11% -
  Horiz. % 27.44% 152.90% 148.83% 145.74% 138.32% 123.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0600 0.1050 0.1550 0.3750 0.1900 0.1900 0.2200 -
P/RPS 0.26 0.25 0.34 0.92 0.84 0.78 1.30 -23.51%
  YoY % 4.00% -26.47% -63.04% 9.52% 7.69% -40.00% -
  Horiz. % 20.00% 19.23% 26.15% 70.77% 64.62% 60.00% 100.00%
P/EPS -0.50 -9.29 -6.16 138.89 11.50 12.58 13.36 -
  YoY % 94.62% -50.81% -104.44% 1,107.74% -8.59% -5.84% -
  Horiz. % -3.74% -69.54% -46.11% 1,039.60% 86.08% 94.16% 100.00%
EY -199.00 -10.76 -16.23 0.72 8.69 7.95 7.49 -
  YoY % -1,749.44% 33.70% -2,354.17% -91.71% 9.31% 6.14% -
  Horiz. % -2,656.88% -143.66% -216.69% 9.61% 116.02% 106.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.26 1.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -13.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.90% 100.00%
P/NAPS 2.30 0.69 0.88 1.97 1.01 1.08 1.37 9.01%
  YoY % 233.33% -21.59% -55.33% 95.05% -6.48% -21.17% -
  Horiz. % 167.88% 50.36% 64.23% 143.80% 73.72% 78.83% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 -
Price 0.0650 0.0850 0.1500 0.4050 0.2000 0.2000 0.2500 -
P/RPS 0.28 0.20 0.33 1.00 0.88 0.82 1.47 -24.13%
  YoY % 40.00% -39.39% -67.00% 13.64% 7.32% -44.22% -
  Horiz. % 19.05% 13.61% 22.45% 68.03% 59.86% 55.78% 100.00%
P/EPS -0.54 -7.52 -5.96 150.00 12.11 13.25 15.18 -
  YoY % 92.82% -26.17% -103.97% 1,138.65% -8.60% -12.71% -
  Horiz. % -3.56% -49.54% -39.26% 988.14% 79.78% 87.29% 100.00%
EY -183.70 -13.29 -16.77 0.67 8.26 7.55 6.59 -
  YoY % -1,282.24% 20.75% -2,602.99% -91.89% 9.40% 14.57% -
  Horiz. % -2,787.56% -201.67% -254.48% 10.17% 125.34% 114.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.20 1.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.75% 100.00%
P/NAPS 2.49 0.55 0.85 2.12 1.07 1.14 1.55 8.21%
  YoY % 352.73% -35.29% -59.91% 98.13% -6.14% -26.45% -
  Horiz. % 160.65% 35.48% 54.84% 136.77% 69.03% 73.55% 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.
 


 

323  280  530  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers