Highlights

[DAYA] YoY TTM Result on 2014-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     67.35%    YoY -     -103.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 228,792 490,085 738,181 632,307 471,894 274,949 226,769 0.15%
  YoY % -53.32% -33.61% 16.74% 33.99% 71.63% 21.25% -
  Horiz. % 100.89% 216.12% 325.52% 278.83% 208.09% 121.25% 100.00%
PBT -136,815 -87,117 -28,661 5,263 34,331 27,028 24,232 -
  YoY % -57.05% -203.96% -644.58% -84.67% 27.02% 11.54% -
  Horiz. % -564.60% -359.51% -118.28% 21.72% 141.68% 111.54% 100.00%
Tax -3,974 -6,518 677 -6,867 -9,904 -7,482 -5,587 -5.51%
  YoY % 39.03% -1,062.78% 109.86% 30.66% -32.37% -33.92% -
  Horiz. % 71.13% 116.66% -12.12% 122.91% 177.27% 133.92% 100.00%
NP -140,789 -93,635 -27,984 -1,604 24,427 19,546 18,645 -
  YoY % -50.36% -234.60% -1,644.64% -106.57% 24.97% 4.83% -
  Horiz. % -755.10% -502.20% -150.09% -8.60% 131.01% 104.83% 100.00%
NP to SH -144,740 -97,130 -30,062 -834 24,177 19,564 18,579 -
  YoY % -49.02% -223.10% -3,504.56% -103.45% 23.58% 5.30% -
  Horiz. % -779.05% -522.79% -161.81% -4.49% 130.13% 105.30% 100.00%
Tax Rate - % - % - % 130.48 % 28.85 % 27.68 % 23.06 % -
  YoY % 0.00% 0.00% 0.00% 352.27% 4.23% 20.03% -
  Horiz. % 0.00% 0.00% 0.00% 565.83% 125.11% 120.03% 100.00%
Total Cost 369,581 583,720 766,165 633,911 447,467 255,403 208,124 10.03%
  YoY % -36.69% -23.81% 20.86% 41.67% 75.20% 22.72% -
  Horiz. % 177.58% 280.47% 368.13% 304.58% 215.00% 122.72% 100.00%
Net Worth 52,514 20,901,656 291,091 311,433 248,772 219,445 205,788 -20.34%
  YoY % -99.75% 7,080.43% -6.53% 25.19% 13.36% 6.64% -
  Horiz. % 25.52% 10,156.87% 141.45% 151.34% 120.89% 106.64% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 0 8,965 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 48.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 52,514 20,901,656 291,091 311,433 248,772 219,445 205,788 -20.34%
  YoY % -99.75% 7,080.43% -6.53% 25.19% 13.36% 6.64% -
  Horiz. % 25.52% 10,156.87% 141.45% 151.34% 120.89% 106.64% 100.00%
NOSH 1,909,616 1,736,018 1,664,333 1,396,562 1,244,482 1,217,115 1,196,444 8.10%
  YoY % 10.00% 4.31% 19.17% 12.22% 2.25% 1.73% -
  Horiz. % 159.61% 145.10% 139.11% 116.73% 104.02% 101.73% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -61.54 % -19.11 % -3.79 % -0.25 % 5.18 % 7.11 % 8.22 % -
  YoY % -222.03% -404.22% -1,416.00% -104.83% -27.14% -13.50% -
  Horiz. % -748.66% -232.48% -46.11% -3.04% 63.02% 86.50% 100.00%
ROE -275.62 % -0.46 % -10.33 % -0.27 % 9.72 % 8.92 % 9.03 % -
  YoY % -59,817.39% 95.55% -3,725.93% -102.78% 8.97% -1.22% -
  Horiz. % -3,052.27% -5.09% -114.40% -2.99% 107.64% 98.78% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.98 28.23 44.35 45.28 37.92 22.59 18.95 -7.35%
  YoY % -57.56% -36.35% -2.05% 19.41% 67.86% 19.21% -
  Horiz. % 63.22% 148.97% 234.04% 238.94% 200.11% 119.21% 100.00%
EPS -7.58 -5.59 -1.81 -0.06 1.94 1.61 1.55 -
  YoY % -35.60% -208.84% -2,916.67% -103.09% 20.50% 3.87% -
  Horiz. % -489.03% -360.65% -116.77% -3.87% 125.16% 103.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0275 12.0400 0.1749 0.2230 0.1999 0.1803 0.1720 -26.31%
  YoY % -99.77% 6,783.93% -21.57% 11.56% 10.87% 4.83% -
  Horiz. % 15.99% 7,000.00% 101.69% 129.65% 116.22% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.20 23.99 36.13 30.95 23.10 13.46 11.10 0.15%
  YoY % -53.31% -33.60% 16.74% 33.98% 71.62% 21.26% -
  Horiz. % 100.90% 216.13% 325.50% 278.83% 208.11% 121.26% 100.00%
EPS -7.08 -4.75 -1.47 -0.04 1.18 0.96 0.91 -
  YoY % -49.05% -223.13% -3,575.00% -103.39% 22.92% 5.49% -
  Horiz. % -778.02% -521.98% -161.54% -4.40% 129.67% 105.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0257 10.2311 0.1425 0.1524 0.1218 0.1074 0.1007 -20.34%
  YoY % -99.75% 7,079.72% -6.50% 25.12% 13.41% 6.65% -
  Horiz. % 25.52% 10,159.98% 141.51% 151.34% 120.95% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0750 0.0650 0.1000 0.2850 0.3200 0.1900 0.1600 -
P/RPS 0.63 0.23 0.23 0.63 0.84 0.84 0.84 -4.68%
  YoY % 173.91% 0.00% -63.49% -25.00% 0.00% 0.00% -
  Horiz. % 75.00% 27.38% 27.38% 75.00% 100.00% 100.00% 100.00%
P/EPS -0.99 -1.16 -5.54 -477.24 16.47 11.82 10.30 -
  YoY % 14.66% 79.06% 98.84% -2,997.63% 39.34% 14.76% -
  Horiz. % -9.61% -11.26% -53.79% -4,633.40% 159.90% 114.76% 100.00%
EY -101.06 -86.08 -18.06 -0.21 6.07 8.46 9.71 -
  YoY % -17.40% -376.63% -8,500.00% -103.46% -28.25% -12.87% -
  Horiz. % -1,040.78% -886.51% -185.99% -2.16% 62.51% 87.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.68 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.73 0.01 0.57 1.28 1.60 1.05 0.93 19.64%
  YoY % 27,200.00% -98.25% -55.47% -20.00% 52.38% 12.90% -
  Horiz. % 293.55% 1.08% 61.29% 137.63% 172.04% 112.90% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 21/11/11 -
Price 0.0750 0.0550 0.1050 0.2150 0.3600 0.1900 0.1900 -
P/RPS 0.63 0.19 0.24 0.47 0.95 0.84 1.00 -7.41%
  YoY % 231.58% -20.83% -48.94% -50.53% 13.10% -16.00% -
  Horiz. % 63.00% 19.00% 24.00% 47.00% 95.00% 84.00% 100.00%
P/EPS -0.99 -0.98 -5.81 -360.03 18.53 11.82 12.24 -
  YoY % -1.02% 83.13% 98.39% -2,042.96% 56.77% -3.43% -
  Horiz. % -8.09% -8.01% -47.47% -2,941.42% 151.39% 96.57% 100.00%
EY -101.06 -101.73 -17.20 -0.28 5.40 8.46 8.17 -
  YoY % 0.66% -491.45% -6,042.86% -105.19% -36.17% 3.55% -
  Horiz. % -1,236.96% -1,245.17% -210.53% -3.43% 66.10% 103.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.73 0.00 0.60 0.96 1.80 1.05 1.10 16.34%
  YoY % 0.00% 0.00% -37.50% -46.67% 71.43% -4.55% -
  Horiz. % 248.18% 0.00% 54.55% 87.27% 163.64% 95.45% 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.
 


 

302  248  532  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 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