Highlights

[DAYA] YoY TTM Result on 2011-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     5.70%    YoY -     39.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 632,307 471,894 274,949 226,769 195,467 196,685 168,727 24.62%
  YoY % 33.99% 71.63% 21.25% 16.01% -0.62% 16.57% -
  Horiz. % 374.75% 279.68% 162.95% 134.40% 115.85% 116.57% 100.00%
PBT 5,263 34,331 27,028 24,232 20,948 18,042 19,194 -19.39%
  YoY % -84.67% 27.02% 11.54% 15.68% 16.11% -6.00% -
  Horiz. % 27.42% 178.86% 140.81% 126.25% 109.14% 94.00% 100.00%
Tax -6,867 -9,904 -7,482 -5,587 -7,480 -6,787 -5,140 4.94%
  YoY % 30.66% -32.37% -33.92% 25.31% -10.21% -32.04% -
  Horiz. % 133.60% 192.68% 145.56% 108.70% 145.53% 132.04% 100.00%
NP -1,604 24,427 19,546 18,645 13,468 11,255 14,054 -
  YoY % -106.57% 24.97% 4.83% 38.44% 19.66% -19.92% -
  Horiz. % -11.41% 173.81% 139.08% 132.67% 95.83% 80.08% 100.00%
NP to SH -834 24,177 19,564 18,579 13,285 11,291 14,033 -
  YoY % -103.45% 23.58% 5.30% 39.85% 17.66% -19.54% -
  Horiz. % -5.94% 172.29% 139.41% 132.40% 94.67% 80.46% 100.00%
Tax Rate 130.48 % 28.85 % 27.68 % 23.06 % 35.71 % 37.62 % 26.78 % 30.19%
  YoY % 352.27% 4.23% 20.03% -35.42% -5.08% 40.48% -
  Horiz. % 487.23% 107.73% 103.36% 86.11% 133.35% 140.48% 100.00%
Total Cost 633,911 447,467 255,403 208,124 181,999 185,430 154,673 26.49%
  YoY % 41.67% 75.20% 22.72% 14.35% -1.85% 19.89% -
  Horiz. % 409.84% 289.30% 165.12% 134.56% 117.67% 119.89% 100.00%
Net Worth 311,433 248,772 219,445 205,788 164,699 0 0 -
  YoY % 25.19% 13.36% 6.64% 24.95% 0.00% 0.00% -
  Horiz. % 189.09% 151.05% 133.24% 124.95% 100.00% - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 0 0 0 8,965 2,706 2,440 886 -
  YoY % 0.00% 0.00% 0.00% 231.26% 10.92% 175.09% -
  Horiz. % 0.00% 0.00% 0.00% 1,010.80% 305.14% 275.09% 100.00%
Div Payout % - % - % - % 48.26 % 20.37 % 21.61 % 6.32 % -
  YoY % 0.00% 0.00% 0.00% 136.92% -5.74% 241.93% -
  Horiz. % 0.00% 0.00% 0.00% 763.61% 322.31% 341.93% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 311,433 248,772 219,445 205,788 164,699 0 0 -
  YoY % 25.19% 13.36% 6.64% 24.95% 0.00% 0.00% -
  Horiz. % 189.09% 151.05% 133.24% 124.95% 100.00% - -
NOSH 1,396,562 1,244,482 1,217,115 1,196,444 1,068,780 813,333 409,436 22.68%
  YoY % 12.22% 2.25% 1.73% 11.94% 31.41% 98.65% -
  Horiz. % 341.09% 303.95% 297.27% 292.22% 261.04% 198.65% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.25 % 5.18 % 7.11 % 8.22 % 6.89 % 5.72 % 8.33 % -
  YoY % -104.83% -27.14% -13.50% 19.30% 20.45% -31.33% -
  Horiz. % -3.00% 62.18% 85.35% 98.68% 82.71% 68.67% 100.00%
ROE -0.27 % 9.72 % 8.92 % 9.03 % 8.07 % - % - % -
  YoY % -102.78% 8.97% -1.22% 11.90% 0.00% 0.00% -
  Horiz. % -3.35% 120.45% 110.53% 111.90% 100.00% - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 45.28 37.92 22.59 18.95 18.29 24.18 41.21 1.58%
  YoY % 19.41% 67.86% 19.21% 3.61% -24.36% -41.32% -
  Horiz. % 109.88% 92.02% 54.82% 45.98% 44.38% 58.68% 100.00%
EPS -0.06 1.94 1.61 1.55 1.24 1.39 3.43 -
  YoY % -103.09% 20.50% 3.87% 25.00% -10.79% -59.48% -
  Horiz. % -1.75% 56.56% 46.94% 45.19% 36.15% 40.52% 100.00%
DPS 0.00 0.00 0.00 0.75 0.25 0.30 0.22 -
  YoY % 0.00% 0.00% 0.00% 200.00% -16.67% 36.36% -
  Horiz. % 0.00% 0.00% 0.00% 340.91% 113.64% 136.36% 100.00%
NAPS 0.2230 0.1999 0.1803 0.1720 0.1541 0.0000 0.0000 -
  YoY % 11.56% 10.87% 4.83% 11.62% 0.00% 0.00% -
  Horiz. % 144.71% 129.72% 117.00% 111.62% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.95 23.10 13.46 11.10 9.57 9.63 8.26 24.61%
  YoY % 33.98% 71.62% 21.26% 15.99% -0.62% 16.59% -
  Horiz. % 374.70% 279.66% 162.95% 134.38% 115.86% 116.59% 100.00%
EPS -0.04 1.18 0.96 0.91 0.65 0.55 0.69 -
  YoY % -103.39% 22.92% 5.49% 40.00% 18.18% -20.29% -
  Horiz. % -5.80% 171.01% 139.13% 131.88% 94.20% 79.71% 100.00%
DPS 0.00 0.00 0.00 0.44 0.13 0.12 0.04 -
  YoY % 0.00% 0.00% 0.00% 238.46% 8.33% 200.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,100.00% 325.00% 300.00% 100.00%
NAPS 0.1524 0.1218 0.1074 0.1007 0.0806 0.0000 0.0000 -
  YoY % 25.12% 13.41% 6.65% 24.94% 0.00% 0.00% -
  Horiz. % 189.08% 151.12% 133.25% 124.94% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2850 0.3200 0.1900 0.1600 0.1700 0.2700 0.3400 -
P/RPS 0.63 0.84 0.84 0.84 0.93 1.12 0.83 -4.49%
  YoY % -25.00% 0.00% 0.00% -9.68% -16.96% 34.94% -
  Horiz. % 75.90% 101.20% 101.20% 101.20% 112.05% 134.94% 100.00%
P/EPS -477.24 16.47 11.82 10.30 13.68 19.45 9.92 -
  YoY % -2,997.63% 39.34% 14.76% -24.71% -29.67% 96.07% -
  Horiz. % -4,810.89% 166.03% 119.15% 103.83% 137.90% 196.07% 100.00%
EY -0.21 6.07 8.46 9.71 7.31 5.14 10.08 -
  YoY % -103.46% -28.25% -12.87% 32.83% 42.22% -49.01% -
  Horiz. % -2.08% 60.22% 83.93% 96.33% 72.52% 50.99% 100.00%
DY 0.00 0.00 0.00 4.68 1.49 1.11 0.64 -
  YoY % 0.00% 0.00% 0.00% 214.09% 34.23% 73.44% -
  Horiz. % 0.00% 0.00% 0.00% 731.25% 232.81% 173.44% 100.00%
P/NAPS 1.28 1.60 1.05 0.93 1.10 0.00 0.00 -
  YoY % -20.00% 52.38% 12.90% -15.45% 0.00% 0.00% -
  Horiz. % 116.36% 145.45% 95.45% 84.55% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 -
Price 0.2150 0.3600 0.1900 0.1900 0.2500 0.3400 0.2600 -
P/RPS 0.47 0.95 0.84 1.00 1.37 1.41 0.63 -4.76%
  YoY % -50.53% 13.10% -16.00% -27.01% -2.84% 123.81% -
  Horiz. % 74.60% 150.79% 133.33% 158.73% 217.46% 223.81% 100.00%
P/EPS -360.03 18.53 11.82 12.24 20.11 24.49 7.59 -
  YoY % -2,042.96% 56.77% -3.43% -39.13% -17.88% 222.66% -
  Horiz. % -4,743.48% 244.14% 155.73% 161.26% 264.95% 322.66% 100.00%
EY -0.28 5.40 8.46 8.17 4.97 4.08 13.18 -
  YoY % -105.19% -36.17% 3.55% 64.39% 21.81% -69.04% -
  Horiz. % -2.12% 40.97% 64.19% 61.99% 37.71% 30.96% 100.00%
DY 0.00 0.00 0.00 3.94 1.01 0.88 0.83 -
  YoY % 0.00% 0.00% 0.00% 290.10% 14.77% 6.02% -
  Horiz. % 0.00% 0.00% 0.00% 474.70% 121.69% 106.02% 100.00%
P/NAPS 0.96 1.80 1.05 1.10 1.62 0.00 0.00 -
  YoY % -46.67% 71.43% -4.55% -32.10% 0.00% 0.00% -
  Horiz. % 59.26% 111.11% 64.81% 67.90% 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.
 


 

296  245  538  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.54+0.01 
 FINTEC 0.09+0.01 
 EKOVEST 0.80+0.02 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 TIGER 0.095+0.02 
 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