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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers