Highlights

[DAYA] YoY TTM Result on 2018-09-30 [#3]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -40.26%    YoY -     43.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 349,786 228,792 490,085 738,181 632,307 471,894 274,949 4.09%
  YoY % 52.88% -53.32% -33.61% 16.74% 33.99% 71.63% -
  Horiz. % 127.22% 83.21% 178.25% 268.48% 229.97% 171.63% 100.00%
PBT -67,630 -136,815 -87,117 -28,661 5,263 34,331 27,028 -
  YoY % 50.57% -57.05% -203.96% -644.58% -84.67% 27.02% -
  Horiz. % -250.22% -506.20% -322.32% -106.04% 19.47% 127.02% 100.00%
Tax -19,196 -3,974 -6,518 677 -6,867 -9,904 -7,482 17.00%
  YoY % -383.04% 39.03% -1,062.78% 109.86% 30.66% -32.37% -
  Horiz. % 256.56% 53.11% 87.12% -9.05% 91.78% 132.37% 100.00%
NP -86,826 -140,789 -93,635 -27,984 -1,604 24,427 19,546 -
  YoY % 38.33% -50.36% -234.60% -1,644.64% -106.57% 24.97% -
  Horiz. % -444.21% -720.30% -479.05% -143.17% -8.21% 124.97% 100.00%
NP to SH -82,097 -144,740 -97,130 -30,062 -834 24,177 19,564 -
  YoY % 43.28% -49.02% -223.10% -3,504.56% -103.45% 23.58% -
  Horiz. % -419.63% -739.83% -496.47% -153.66% -4.26% 123.58% 100.00%
Tax Rate - % - % - % - % 130.48 % 28.85 % 27.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 352.27% 4.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 471.39% 104.23% 100.00%
Total Cost 436,612 369,581 583,720 766,165 633,911 447,467 255,403 9.34%
  YoY % 18.14% -36.69% -23.81% 20.86% 41.67% 75.20% -
  Horiz. % 170.95% 144.71% 228.55% 299.98% 248.20% 175.20% 100.00%
Net Worth -31,287 52,514 20,901,656 291,091 311,433 248,772 219,445 -
  YoY % -159.58% -99.75% 7,080.43% -6.53% 25.19% 13.36% -
  Horiz. % -14.26% 23.93% 9,524.74% 132.65% 141.92% 113.36% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth -31,287 52,514 20,901,656 291,091 311,433 248,772 219,445 -
  YoY % -159.58% -99.75% 7,080.43% -6.53% 25.19% 13.36% -
  Horiz. % -14.26% 23.93% 9,524.74% 132.65% 141.92% 113.36% 100.00%
NOSH 2,044,946 1,909,616 1,736,018 1,664,333 1,396,562 1,244,482 1,217,115 9.03%
  YoY % 7.09% 10.00% 4.31% 19.17% 12.22% 2.25% -
  Horiz. % 168.02% 156.90% 142.63% 136.74% 114.74% 102.25% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -24.82 % -61.54 % -19.11 % -3.79 % -0.25 % 5.18 % 7.11 % -
  YoY % 59.67% -222.03% -404.22% -1,416.00% -104.83% -27.14% -
  Horiz. % -349.09% -865.54% -268.78% -53.31% -3.52% 72.86% 100.00%
ROE 0.00 % -275.62 % -0.46 % -10.33 % -0.27 % 9.72 % 8.92 % -
  YoY % 0.00% -59,817.39% 95.55% -3,725.93% -102.78% 8.97% -
  Horiz. % 0.00% -3,089.91% -5.16% -115.81% -3.03% 108.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.10 11.98 28.23 44.35 45.28 37.92 22.59 -4.53%
  YoY % 42.74% -57.56% -36.35% -2.05% 19.41% 67.86% -
  Horiz. % 75.70% 53.03% 124.97% 196.33% 200.44% 167.86% 100.00%
EPS -4.01 -7.58 -5.59 -1.81 -0.06 1.94 1.61 -
  YoY % 47.10% -35.60% -208.84% -2,916.67% -103.09% 20.50% -
  Horiz. % -249.07% -470.81% -347.20% -112.42% -3.73% 120.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0153 0.0275 12.0400 0.1749 0.2230 0.1999 0.1803 -
  YoY % -155.64% -99.77% 6,783.93% -21.57% 11.56% 10.87% -
  Horiz. % -8.49% 15.25% 6,677.76% 97.00% 123.68% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.12 11.20 23.99 36.13 30.95 23.10 13.46 4.09%
  YoY % 52.86% -53.31% -33.60% 16.74% 33.98% 71.62% -
  Horiz. % 127.19% 83.21% 178.23% 268.42% 229.94% 171.62% 100.00%
EPS -4.02 -7.08 -4.75 -1.47 -0.04 1.18 0.96 -
  YoY % 43.22% -49.05% -223.13% -3,575.00% -103.39% 22.92% -
  Horiz. % -418.75% -737.50% -494.79% -153.13% -4.17% 122.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0153 0.0257 10.2311 0.1425 0.1524 0.1218 0.1074 -
  YoY % -159.53% -99.75% 7,079.72% -6.50% 25.12% 13.41% -
  Horiz. % -14.25% 23.93% 9,526.16% 132.68% 141.90% 113.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0250 0.0750 0.0650 0.1000 0.2850 0.3200 0.1900 -
P/RPS 0.15 0.63 0.23 0.23 0.63 0.84 0.84 -24.95%
  YoY % -76.19% 173.91% 0.00% -63.49% -25.00% 0.00% -
  Horiz. % 17.86% 75.00% 27.38% 27.38% 75.00% 100.00% 100.00%
P/EPS -0.62 -0.99 -1.16 -5.54 -477.24 16.47 11.82 -
  YoY % 37.37% 14.66% 79.06% 98.84% -2,997.63% 39.34% -
  Horiz. % -5.25% -8.38% -9.81% -46.87% -4,037.56% 139.34% 100.00%
EY -160.59 -101.06 -86.08 -18.06 -0.21 6.07 8.46 -
  YoY % -58.91% -17.40% -376.63% -8,500.00% -103.46% -28.25% -
  Horiz. % -1,898.23% -1,194.56% -1,017.49% -213.48% -2.48% 71.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.73 0.01 0.57 1.28 1.60 1.05 -
  YoY % 0.00% 27,200.00% -98.25% -55.47% -20.00% 52.38% -
  Horiz. % 0.00% 260.00% 0.95% 54.29% 121.90% 152.38% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 -
Price 0.0200 0.0750 0.0550 0.1050 0.2150 0.3600 0.1900 -
P/RPS 0.12 0.63 0.19 0.24 0.47 0.95 0.84 -27.69%
  YoY % -80.95% 231.58% -20.83% -48.94% -50.53% 13.10% -
  Horiz. % 14.29% 75.00% 22.62% 28.57% 55.95% 113.10% 100.00%
P/EPS -0.50 -0.99 -0.98 -5.81 -360.03 18.53 11.82 -
  YoY % 49.49% -1.02% 83.13% 98.39% -2,042.96% 56.77% -
  Horiz. % -4.23% -8.38% -8.29% -49.15% -3,045.94% 156.77% 100.00%
EY -200.73 -101.06 -101.73 -17.20 -0.28 5.40 8.46 -
  YoY % -98.62% 0.66% -491.45% -6,042.86% -105.19% -36.17% -
  Horiz. % -2,372.70% -1,194.56% -1,202.48% -203.31% -3.31% 63.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.73 0.00 0.60 0.96 1.80 1.05 -
  YoY % 0.00% 0.00% 0.00% -37.50% -46.67% 71.43% -
  Horiz. % 0.00% 260.00% 0.00% 57.14% 91.43% 171.43% 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.
 


 

212  166  554  1364 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers