Highlights

[DAYA] YoY TTM Result on 2013-06-30 [#2]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     4.61%    YoY -     25.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 605,660 734,712 595,978 402,397 266,421 207,456 193,048 20.97%
  YoY % -17.56% 23.28% 48.11% 51.04% 28.42% 7.46% -
  Horiz. % 313.74% 380.59% 308.72% 208.44% 138.01% 107.46% 100.00%
PBT -59,991 -33,715 5,701 32,319 26,911 23,683 19,886 -
  YoY % -77.94% -691.39% -82.36% 20.10% 13.63% 19.09% -
  Horiz. % -301.67% -169.54% 28.67% 162.52% 135.33% 119.09% 100.00%
Tax -9,202 1,221 -6,849 -8,693 -8,258 -6,064 -6,661 5.53%
  YoY % -853.64% 117.83% 21.21% -5.27% -36.18% 8.96% -
  Horiz. % 138.15% -18.33% 102.82% 130.51% 123.98% 91.04% 100.00%
NP -69,193 -32,494 -1,148 23,626 18,653 17,619 13,225 -
  YoY % -112.94% -2,730.49% -104.86% 26.66% 5.87% 33.22% -
  Horiz. % -523.20% -245.70% -8.68% 178.65% 141.04% 133.22% 100.00%
NP to SH -74,328 -31,110 -2,554 23,288 18,619 17,577 13,051 -
  YoY % -138.92% -1,118.09% -110.97% 25.08% 5.93% 34.68% -
  Horiz. % -569.52% -238.37% -19.57% 178.44% 142.66% 134.68% 100.00%
Tax Rate - % - % 120.14 % 26.90 % 30.69 % 25.60 % 33.50 % -
  YoY % 0.00% 0.00% 346.62% -12.35% 19.88% -23.58% -
  Horiz. % 0.00% 0.00% 358.63% 80.30% 91.61% 76.42% 100.00%
Total Cost 674,853 767,206 597,126 378,771 247,768 189,837 179,823 24.63%
  YoY % -12.04% 28.48% 57.65% 52.87% 30.52% 5.57% -
  Horiz. % 375.29% 426.65% 332.06% 210.64% 137.78% 105.57% 100.00%
Net Worth 228,563 293,515 286,412 244,782 21,837,894 192,885 154,099 6.78%
  YoY % -22.13% 2.48% 17.01% -98.88% 11,221.70% 25.17% -
  Horiz. % 148.32% 190.47% 185.86% 158.85% 14,171.33% 125.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 2,871 6,094 5,146 -
  YoY % 0.00% 0.00% 0.00% 0.00% -52.88% 18.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 55.79% 118.41% 100.00%
Div Payout % - % - % - % - % 15.42 % 34.67 % 39.43 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -55.52% -12.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.11% 87.93% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 228,563 293,515 286,412 244,782 21,837,894 192,885 154,099 6.78%
  YoY % -22.13% 2.48% 17.01% -98.88% 11,221.70% 25.17% -
  Horiz. % 148.32% 190.47% 185.86% 158.85% 14,171.33% 125.17% 100.00%
NOSH 1,740,769 1,655,471 1,374,999 1,248,888 1,216,595 1,126,666 845,769 12.77%
  YoY % 5.15% 20.40% 10.10% 2.65% 7.98% 33.21% -
  Horiz. % 205.82% 195.74% 162.57% 147.66% 143.84% 133.21% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -11.42 % -4.42 % -0.19 % 5.87 % 7.00 % 8.49 % 6.85 % -
  YoY % -158.37% -2,226.32% -103.24% -16.14% -17.55% 23.94% -
  Horiz. % -166.72% -64.53% -2.77% 85.69% 102.19% 123.94% 100.00%
ROE -32.52 % -10.60 % -0.89 % 9.51 % 0.09 % 9.11 % 8.47 % -
  YoY % -206.79% -1,091.01% -109.36% 10,466.67% -99.01% 7.56% -
  Horiz. % -383.94% -125.15% -10.51% 112.28% 1.06% 107.56% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.79 44.38 43.34 32.22 21.90 18.41 22.83 7.27%
  YoY % -21.61% 2.40% 34.51% 47.12% 18.96% -19.36% -
  Horiz. % 152.39% 194.39% 189.84% 141.13% 95.93% 80.64% 100.00%
EPS -4.27 -1.88 -0.19 1.86 1.53 1.56 1.54 -
  YoY % -127.13% -889.47% -110.22% 21.57% -1.92% 1.30% -
  Horiz. % -277.27% -122.08% -12.34% 120.78% 99.35% 101.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.54 0.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% -55.56% -11.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 39.34% 88.52% 100.00%
NAPS 0.1313 0.1773 0.2083 0.1960 17.9500 0.1712 0.1822 -5.31%
  YoY % -25.94% -14.88% 6.28% -98.91% 10,384.81% -6.04% -
  Horiz. % 72.06% 97.31% 114.32% 107.57% 9,851.81% 93.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.65 35.96 29.17 19.70 13.04 10.15 9.45 20.97%
  YoY % -17.55% 23.28% 48.07% 51.07% 28.47% 7.41% -
  Horiz. % 313.76% 380.53% 308.68% 208.47% 137.99% 107.41% 100.00%
EPS -3.64 -1.52 -0.13 1.14 0.91 0.86 0.64 -
  YoY % -139.47% -1,069.23% -111.40% 25.27% 5.81% 34.38% -
  Horiz. % -568.75% -237.50% -20.31% 178.12% 142.19% 134.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.14 0.30 0.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% -53.33% 20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 56.00% 120.00% 100.00%
NAPS 0.1119 0.1437 0.1402 0.1198 10.6894 0.0944 0.0754 6.79%
  YoY % -22.13% 2.50% 17.03% -98.88% 11,223.52% 25.20% -
  Horiz. % 148.41% 190.58% 185.94% 158.89% 14,176.92% 125.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0700 0.1150 0.3100 0.2400 0.2000 0.2100 0.2200 -
P/RPS 0.20 0.26 0.72 0.74 0.91 1.14 0.96 -22.99%
  YoY % -23.08% -63.89% -2.70% -18.68% -20.18% 18.75% -
  Horiz. % 20.83% 27.08% 75.00% 77.08% 94.79% 118.75% 100.00%
P/EPS -1.64 -6.12 -166.90 12.87 13.07 13.46 14.26 -
  YoY % 73.20% 96.33% -1,396.81% -1.53% -2.90% -5.61% -
  Horiz. % -11.50% -42.92% -1,170.41% 90.25% 91.65% 94.39% 100.00%
EY -61.00 -16.34 -0.60 7.77 7.65 7.43 7.01 -
  YoY % -273.32% -2,623.33% -107.72% 1.57% 2.96% 5.99% -
  Horiz. % -870.19% -233.10% -8.56% 110.84% 109.13% 105.99% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 2.58 2.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% -53.49% -6.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 43.32% 93.14% 100.00%
P/NAPS 0.53 0.65 1.49 1.22 0.01 1.23 1.21 -12.84%
  YoY % -18.46% -56.38% 22.13% 12,100.00% -99.19% 1.65% -
  Horiz. % 43.80% 53.72% 123.14% 100.83% 0.83% 101.65% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 -
Price 0.0750 0.0950 0.2950 0.3450 0.2000 0.1800 0.1900 -
P/RPS 0.22 0.21 0.68 1.07 0.91 0.98 0.83 -19.84%
  YoY % 4.76% -69.12% -36.45% 17.58% -7.14% 18.07% -
  Horiz. % 26.51% 25.30% 81.93% 128.92% 109.64% 118.07% 100.00%
P/EPS -1.76 -5.06 -158.82 18.50 13.07 11.54 12.31 -
  YoY % 65.22% 96.81% -958.49% 41.55% 13.26% -6.26% -
  Horiz. % -14.30% -41.10% -1,290.17% 150.28% 106.17% 93.74% 100.00%
EY -56.93 -19.78 -0.63 5.40 7.65 8.67 8.12 -
  YoY % -187.82% -3,039.68% -111.67% -29.41% -11.76% 6.77% -
  Horiz. % -701.11% -243.60% -7.76% 66.50% 94.21% 106.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 3.00 3.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% -6.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 37.50% 93.75% 100.00%
P/NAPS 0.57 0.54 1.42 1.76 0.01 1.05 1.04 -9.53%
  YoY % 5.56% -61.97% -19.32% 17,500.00% -99.05% 0.96% -
  Horiz. % 54.81% 51.92% 136.54% 169.23% 0.96% 100.96% 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.
 


 

300  244  539  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 TIGER 0.095+0.02 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 MTAG 0.595+0.025 
 ALAM-WA 0.06+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. BE PATIENT WITH THIS STOCK BECAUSE IT WILL SKYROCKET EITHER THIS WEEK OR SOON!! Fat profit stock
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. Greentrades Equity Research: Ekovest Iwcity Weekly GreenTrade$ watchlist
Partners & Brokers