Highlights

[DAYA] YoY TTM Result on 2010-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     27.27%    YoY -     24.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 523,784 276,929 281,746 174,223 188,244 224,345 62,258 42.57%
  YoY % 89.14% -1.71% 61.72% -7.45% -16.09% 260.35% -
  Horiz. % 841.31% 444.81% 452.55% 279.84% 302.36% 360.35% 100.00%
PBT 11,466 28,386 23,760 22,733 20,377 18,284 8,557 4.99%
  YoY % -59.61% 19.47% 4.52% 11.56% 11.45% 113.67% -
  Horiz. % 134.00% 331.73% 277.67% 265.67% 238.13% 213.67% 100.00%
Tax -7,238 -8,270 -6,317 -5,767 -6,713 -6,136 -1,716 27.08%
  YoY % 12.48% -30.92% -9.54% 14.09% -9.40% -257.58% -
  Horiz. % 421.79% 481.93% 368.12% 336.07% 391.20% 357.58% 100.00%
NP 4,228 20,116 17,443 16,966 13,664 12,148 6,841 -7.70%
  YoY % -78.98% 15.32% 2.81% 24.17% 12.48% 77.58% -
  Horiz. % 61.80% 294.05% 254.98% 248.00% 199.74% 177.58% 100.00%
NP to SH 3,597 20,170 17,382 16,908 13,558 12,147 6,844 -10.16%
  YoY % -82.17% 16.04% 2.80% 24.71% 11.62% 77.48% -
  Horiz. % 52.56% 294.71% 253.97% 247.05% 198.10% 177.48% 100.00%
Tax Rate 63.13 % 29.13 % 26.59 % 25.37 % 32.94 % 33.56 % 20.05 % 21.04%
  YoY % 116.72% 9.55% 4.81% -22.98% -1.85% 67.38% -
  Horiz. % 314.86% 145.29% 132.62% 126.53% 164.29% 167.38% 100.00%
Total Cost 519,556 256,813 264,303 157,257 174,580 212,197 55,417 45.16%
  YoY % 102.31% -2.83% 68.07% -9.92% -17.73% 282.91% -
  Horiz. % 937.54% 463.42% 476.93% 283.77% 315.03% 382.91% 100.00%
Net Worth 239,651 230,157 211,530 170,561 138,111 115,695 101,271 15.42%
  YoY % 4.12% 8.81% 24.02% 23.50% 19.38% 14.24% -
  Horiz. % 236.64% 227.27% 208.87% 168.42% 136.38% 114.24% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 0 5,575 6,096 2,440 886 0 -
  YoY % 0.00% 0.00% -8.55% 149.86% 175.09% 0.00% -
  Horiz. % 0.00% 0.00% 628.60% 687.34% 275.09% 100.00% -
Div Payout % - % - % 32.08 % 36.06 % 18.00 % 7.30 % - % -
  YoY % 0.00% 0.00% -11.04% 100.33% 146.58% 0.00% -
  Horiz. % 0.00% 0.00% 439.45% 493.97% 246.58% 100.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 239,651 230,157 211,530 170,561 138,111 115,695 101,271 15.42%
  YoY % 4.12% 8.81% 24.02% 23.50% 19.38% 14.24% -
  Horiz. % 236.64% 227.27% 208.87% 168.42% 136.38% 114.24% 100.00%
NOSH 1,256,693 1,229,473 1,204,615 1,059,387 799,259 505,000 295,166 27.28%
  YoY % 2.21% 2.06% 13.71% 32.55% 58.27% 71.09% -
  Horiz. % 425.76% 416.54% 408.11% 358.91% 270.78% 171.09% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.81 % 7.26 % 6.19 % 9.74 % 7.26 % 5.41 % 10.99 % -35.22%
  YoY % -88.84% 17.29% -36.45% 34.16% 34.20% -50.77% -
  Horiz. % 7.37% 66.06% 56.32% 88.63% 66.06% 49.23% 100.00%
ROE 1.50 % 8.76 % 8.22 % 9.91 % 9.82 % 10.50 % 6.76 % -22.17%
  YoY % -82.88% 6.57% -17.05% 0.92% -6.48% 55.33% -
  Horiz. % 22.19% 129.59% 121.60% 146.60% 145.27% 155.33% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.68 22.52 23.39 16.45 23.55 44.42 21.09 12.01%
  YoY % 85.08% -3.72% 42.19% -30.15% -46.98% 110.62% -
  Horiz. % 197.63% 106.78% 110.91% 78.00% 111.66% 210.62% 100.00%
EPS 0.29 1.64 1.44 1.60 1.70 2.41 2.32 -29.27%
  YoY % -82.32% 13.89% -10.00% -5.88% -29.46% 3.88% -
  Horiz. % 12.50% 70.69% 62.07% 68.97% 73.28% 103.88% 100.00%
DPS 0.00 0.00 0.46 0.58 0.31 0.18 0.00 -
  YoY % 0.00% 0.00% -20.69% 87.10% 72.22% 0.00% -
  Horiz. % 0.00% 0.00% 255.56% 322.22% 172.22% 100.00% -
NAPS 0.1907 0.1872 0.1756 0.1610 0.1728 0.2291 0.3431 -9.32%
  YoY % 1.87% 6.61% 9.07% -6.83% -24.57% -33.23% -
  Horiz. % 55.58% 54.56% 51.18% 46.93% 50.36% 66.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.64 13.56 13.79 8.53 9.21 10.98 3.05 42.55%
  YoY % 89.09% -1.67% 61.66% -7.38% -16.12% 260.00% -
  Horiz. % 840.66% 444.59% 452.13% 279.67% 301.97% 360.00% 100.00%
EPS 0.18 0.99 0.85 0.83 0.66 0.59 0.34 -10.05%
  YoY % -81.82% 16.47% 2.41% 25.76% 11.86% 73.53% -
  Horiz. % 52.94% 291.18% 250.00% 244.12% 194.12% 173.53% 100.00%
DPS 0.00 0.00 0.27 0.30 0.12 0.04 0.00 -
  YoY % 0.00% 0.00% -10.00% 150.00% 200.00% 0.00% -
  Horiz. % 0.00% 0.00% 675.00% 750.00% 300.00% 100.00% -
NAPS 0.1173 0.1127 0.1035 0.0835 0.0676 0.0566 0.0496 15.41%
  YoY % 4.08% 8.89% 23.95% 23.52% 19.43% 14.11% -
  Horiz. % 236.49% 227.22% 208.67% 168.35% 136.29% 114.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3750 0.1900 0.1900 0.2200 0.3200 0.2800 0.2600 -
P/RPS 0.90 0.84 0.81 1.34 1.36 0.63 1.23 -5.07%
  YoY % 7.14% 3.70% -39.55% -1.47% 115.87% -48.78% -
  Horiz. % 73.17% 68.29% 65.85% 108.94% 110.57% 51.22% 100.00%
P/EPS 131.01 11.58 13.17 13.78 18.86 11.64 11.21 50.59%
  YoY % 1,031.35% -12.07% -4.43% -26.94% 62.03% 3.84% -
  Horiz. % 1,168.69% 103.30% 117.48% 122.93% 168.24% 103.84% 100.00%
EY 0.76 8.63 7.59 7.25 5.30 8.59 8.92 -33.64%
  YoY % -91.19% 13.70% 4.69% 36.79% -38.30% -3.70% -
  Horiz. % 8.52% 96.75% 85.09% 81.28% 59.42% 96.30% 100.00%
DY 0.00 0.00 2.44 2.62 0.95 0.63 0.00 -
  YoY % 0.00% 0.00% -6.87% 175.79% 50.79% 0.00% -
  Horiz. % 0.00% 0.00% 387.30% 415.87% 150.79% 100.00% -
P/NAPS 1.97 1.01 1.08 1.37 1.85 1.22 0.76 17.19%
  YoY % 95.05% -6.48% -21.17% -25.95% 51.64% 60.53% -
  Horiz. % 259.21% 132.89% 142.11% 180.26% 243.42% 160.53% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 -
Price 0.4050 0.2000 0.2000 0.2500 0.2600 0.2600 0.2900 -
P/RPS 0.97 0.89 0.86 1.52 1.10 0.59 1.37 -5.59%
  YoY % 8.99% 3.49% -43.42% 38.18% 86.44% -56.93% -
  Horiz. % 70.80% 64.96% 62.77% 110.95% 80.29% 43.07% 100.00%
P/EPS 141.50 12.19 13.86 15.66 15.33 10.81 12.51 49.77%
  YoY % 1,060.79% -12.05% -11.49% 2.15% 41.81% -13.59% -
  Horiz. % 1,131.10% 97.44% 110.79% 125.18% 122.54% 86.41% 100.00%
EY 0.71 8.20 7.21 6.38 6.52 9.25 8.00 -33.19%
  YoY % -91.34% 13.73% 13.01% -2.15% -29.51% 15.62% -
  Horiz. % 8.88% 102.50% 90.12% 79.75% 81.50% 115.62% 100.00%
DY 0.00 0.00 2.31 2.30 1.17 0.68 0.00 -
  YoY % 0.00% 0.00% 0.43% 96.58% 72.06% 0.00% -
  Horiz. % 0.00% 0.00% 339.71% 338.24% 172.06% 100.00% -
P/NAPS 2.12 1.07 1.14 1.55 1.50 1.13 0.85 16.44%
  YoY % 98.13% -6.14% -26.45% 3.33% 32.74% 32.94% -
  Horiz. % 249.41% 125.88% 134.12% 182.35% 176.47% 132.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS