Highlights

[DAYA] YoY TTM Result on 2008-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 27-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     67.23%    YoY -     294.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 207,456 193,048 223,657 128,496 32,810 29,961 7,605 73.46%
  YoY % 7.46% -13.69% 74.06% 291.64% 9.51% 293.96% -
  Horiz. % 2,727.89% 2,538.44% 2,940.92% 1,689.63% 431.43% 393.96% 100.00%
PBT 23,683 19,886 15,434 18,872 4,548 4,444 782 76.51%
  YoY % 19.09% 28.85% -18.22% 314.95% 2.34% 468.29% -
  Horiz. % 3,028.52% 2,542.97% 1,973.66% 2,413.30% 581.59% 568.29% 100.00%
Tax -6,064 -6,661 -5,391 -5,035 -1,036 -1,108 -79 106.08%
  YoY % 8.96% -23.56% -7.07% -386.00% 6.50% -1,302.53% -
  Horiz. % 7,675.95% 8,431.65% 6,824.05% 6,373.42% 1,311.39% 1,402.53% 100.00%
NP 17,619 13,225 10,043 13,837 3,512 3,336 703 71.03%
  YoY % 33.22% 31.68% -27.42% 293.99% 5.28% 374.54% -
  Horiz. % 2,506.26% 1,881.22% 1,428.59% 1,968.28% 499.57% 474.54% 100.00%
NP to SH 17,577 13,051 10,050 13,860 3,512 3,336 703 70.96%
  YoY % 34.68% 29.86% -27.49% 294.65% 5.28% 374.54% -
  Horiz. % 2,500.28% 1,856.47% 1,429.59% 1,971.55% 499.57% 474.54% 100.00%
Tax Rate 25.60 % 33.50 % 34.93 % 26.68 % 22.78 % 24.93 % 10.10 % 16.76%
  YoY % -23.58% -4.09% 30.92% 17.12% -8.62% 146.83% -
  Horiz. % 253.47% 331.68% 345.84% 264.16% 225.54% 246.83% 100.00%
Total Cost 189,837 179,823 213,614 114,659 29,298 26,625 6,902 73.70%
  YoY % 5.57% -15.82% 86.30% 291.35% 10.04% 285.76% -
  Horiz. % 2,750.46% 2,605.38% 3,094.96% 1,661.24% 424.49% 385.76% 100.00%
Net Worth 192,885 154,099 130,172 0 3,474,517 31,040 0 -
  YoY % 25.17% 18.38% 0.00% 0.00% 11,093.54% 0.00% -
  Horiz. % 621.40% 496.45% 419.36% 0.00% 11,193.54% 100.00% -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,094 5,146 0 886 0 0 0 -
  YoY % 18.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 687.06% 580.23% 0.00% 100.00% - - -
Div Payout % 34.67 % 39.43 % - % 6.40 % - % - % - % -
  YoY % -12.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 541.72% 616.09% 0.00% 100.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 192,885 154,099 130,172 0 3,474,517 31,040 0 -
  YoY % 25.17% 18.38% 0.00% 0.00% 11,093.54% 0.00% -
  Horiz. % 621.40% 496.45% 419.36% 0.00% 11,193.54% 100.00% -
NOSH 1,126,666 845,769 786,538 295,656 188,627 187,441 7,030,000 -26.29%
  YoY % 33.21% 7.53% 166.03% 56.74% 0.63% -97.33% -
  Horiz. % 16.03% 12.03% 11.19% 4.21% 2.68% 2.67% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.49 % 6.85 % 4.49 % 10.77 % 10.70 % 11.13 % 9.24 % -1.40%
  YoY % 23.94% 52.56% -58.31% 0.65% -3.86% 20.45% -
  Horiz. % 91.88% 74.13% 48.59% 116.56% 115.80% 120.45% 100.00%
ROE 9.11 % 8.47 % 7.72 % - % 0.10 % 10.75 % - % -
  YoY % 7.56% 9.72% 0.00% 0.00% -99.07% 0.00% -
  Horiz. % 84.74% 78.79% 71.81% 0.00% 0.93% 100.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.41 22.83 28.44 43.46 17.39 15.98 0.11 134.66%
  YoY % -19.36% -19.73% -34.56% 149.91% 8.82% 14,427.27% -
  Horiz. % 16,736.36% 20,754.54% 25,854.55% 39,509.09% 15,809.09% 14,527.27% 100.00%
EPS 1.56 1.54 1.28 4.69 1.86 1.78 0.01 131.93%
  YoY % 1.30% 20.31% -72.71% 152.15% 4.49% 17,700.00% -
  Horiz. % 15,600.00% 15,400.00% 12,800.00% 46,900.00% 18,600.00% 17,800.00% 100.00%
DPS 0.54 0.61 0.00 0.30 0.00 0.00 0.00 -
  YoY % -11.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 203.33% 0.00% 100.00% - - -
NAPS 0.1712 0.1822 0.1655 0.0000 18.4200 0.1656 0.0000 -
  YoY % -6.04% 10.09% 0.00% 0.00% 11,023.19% 0.00% -
  Horiz. % 103.38% 110.02% 99.94% 0.00% 11,123.19% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.15 9.45 10.95 6.29 1.61 1.47 0.37 73.62%
  YoY % 7.41% -13.70% 74.09% 290.68% 9.52% 297.30% -
  Horiz. % 2,743.24% 2,554.05% 2,959.46% 1,700.00% 435.14% 397.30% 100.00%
EPS 0.86 0.64 0.49 0.68 0.17 0.16 0.03 74.90%
  YoY % 34.38% 30.61% -27.94% 300.00% 6.25% 433.33% -
  Horiz. % 2,866.67% 2,133.33% 1,633.33% 2,266.67% 566.67% 533.33% 100.00%
DPS 0.30 0.25 0.00 0.04 0.00 0.00 0.00 -
  YoY % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 750.00% 625.00% 0.00% 100.00% - - -
NAPS 0.0944 0.0754 0.0637 0.0000 1.7007 0.0152 0.0000 -
  YoY % 25.20% 18.37% 0.00% 0.00% 11,088.82% 0.00% -
  Horiz. % 621.05% 496.05% 419.08% 0.00% 11,188.82% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.2100 0.2200 0.2500 0.3000 0.5800 0.2200 0.0000 -
P/RPS 1.14 0.96 0.88 0.69 3.33 1.38 0.00 -
  YoY % 18.75% 9.09% 27.54% -79.28% 141.30% 0.00% -
  Horiz. % 82.61% 69.57% 63.77% 50.00% 241.30% 100.00% -
P/EPS 13.46 14.26 19.57 6.40 31.15 12.36 0.00 -
  YoY % -5.61% -27.13% 205.78% -79.45% 152.02% 0.00% -
  Horiz. % 108.90% 115.37% 158.33% 51.78% 252.02% 100.00% -
EY 7.43 7.01 5.11 15.63 3.21 8.09 0.00 -
  YoY % 5.99% 37.18% -67.31% 386.92% -60.32% 0.00% -
  Horiz. % 91.84% 86.65% 63.16% 193.20% 39.68% 100.00% -
DY 2.58 2.77 0.00 1.00 0.00 0.00 0.00 -
  YoY % -6.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.00% 277.00% 0.00% 100.00% - - -
P/NAPS 1.23 1.21 1.51 0.00 0.03 1.33 0.00 -
  YoY % 1.65% -19.87% 0.00% 0.00% -97.74% 0.00% -
  Horiz. % 92.48% 90.98% 113.53% 0.00% 2.26% 100.00% -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 - -
Price 0.1800 0.1900 0.2500 0.3800 0.5400 0.2300 0.0000 -
P/RPS 0.98 0.83 0.88 0.87 3.10 1.44 0.00 -
  YoY % 18.07% -5.68% 1.15% -71.94% 115.28% 0.00% -
  Horiz. % 68.06% 57.64% 61.11% 60.42% 215.28% 100.00% -
P/EPS 11.54 12.31 19.57 8.11 29.00 12.92 0.00 -
  YoY % -6.26% -37.10% 141.31% -72.03% 124.46% 0.00% -
  Horiz. % 89.32% 95.28% 151.47% 62.77% 224.46% 100.00% -
EY 8.67 8.12 5.11 12.34 3.45 7.74 0.00 -
  YoY % 6.77% 58.90% -58.59% 257.68% -55.43% 0.00% -
  Horiz. % 112.02% 104.91% 66.02% 159.43% 44.57% 100.00% -
DY 3.00 3.20 0.00 0.79 0.00 0.00 0.00 -
  YoY % -6.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 379.75% 405.06% 0.00% 100.00% - - -
P/NAPS 1.05 1.04 1.51 0.00 0.03 1.39 0.00 -
  YoY % 0.96% -31.13% 0.00% 0.00% -97.84% 0.00% -
  Horiz. % 75.54% 74.82% 108.63% 0.00% 2.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS