Highlights

[DAYA] YoY TTM Result on 2011-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -6.44%    YoY -     2.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 642,159 523,784 276,929 281,746 174,223 188,244 224,345 19.15%
  YoY % 22.60% 89.14% -1.71% 61.72% -7.45% -16.09% -
  Horiz. % 286.24% 233.47% 123.44% 125.59% 77.66% 83.91% 100.00%
PBT -36,780 11,466 28,386 23,760 22,733 20,377 18,284 -
  YoY % -420.77% -59.61% 19.47% 4.52% 11.56% 11.45% -
  Horiz. % -201.16% 62.71% 155.25% 129.95% 124.33% 111.45% 100.00%
Tax 998 -7,238 -8,270 -6,317 -5,767 -6,713 -6,136 -
  YoY % 113.79% 12.48% -30.92% -9.54% 14.09% -9.40% -
  Horiz. % -16.26% 117.96% 134.78% 102.95% 93.99% 109.40% 100.00%
NP -35,782 4,228 20,116 17,443 16,966 13,664 12,148 -
  YoY % -946.31% -78.98% 15.32% 2.81% 24.17% 12.48% -
  Horiz. % -294.55% 34.80% 165.59% 143.59% 139.66% 112.48% 100.00%
NP to SH -34,000 3,597 20,170 17,382 16,908 13,558 12,147 -
  YoY % -1,045.23% -82.17% 16.04% 2.80% 24.71% 11.62% -
  Horiz. % -279.90% 29.61% 166.05% 143.10% 139.19% 111.62% 100.00%
Tax Rate - % 63.13 % 29.13 % 26.59 % 25.37 % 32.94 % 33.56 % -
  YoY % 0.00% 116.72% 9.55% 4.81% -22.98% -1.85% -
  Horiz. % 0.00% 188.11% 86.80% 79.23% 75.60% 98.15% 100.00%
Total Cost 677,941 519,556 256,813 264,303 157,257 174,580 212,197 21.35%
  YoY % 30.48% 102.31% -2.83% 68.07% -9.92% -17.73% -
  Horiz. % 319.49% 244.85% 121.03% 124.56% 74.11% 82.27% 100.00%
Net Worth 259,767 239,651 230,157 211,530 170,561 138,111 115,695 14.42%
  YoY % 8.39% 4.12% 8.81% 24.02% 23.50% 19.38% -
  Horiz. % 224.53% 207.14% 198.93% 182.83% 147.42% 119.38% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 0 0 0 5,575 6,096 2,440 886 -
  YoY % 0.00% 0.00% 0.00% -8.55% 149.86% 175.09% -
  Horiz. % 0.00% 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% 0.00% -11.04% 100.33% 146.58% -
  Horiz. % 0.00% 0.00% 0.00% 439.45% 493.97% 246.58% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 259,767 239,651 230,157 211,530 170,561 138,111 115,695 14.42%
  YoY % 8.39% 4.12% 8.81% 24.02% 23.50% 19.38% -
  Horiz. % 224.53% 207.14% 198.93% 182.83% 147.42% 119.38% 100.00%
NOSH 1,424,164 1,256,693 1,229,473 1,204,615 1,059,387 799,259 505,000 18.85%
  YoY % 13.33% 2.21% 2.06% 13.71% 32.55% 58.27% -
  Horiz. % 282.01% 248.85% 243.46% 238.54% 209.78% 158.27% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -5.57 % 0.81 % 7.26 % 6.19 % 9.74 % 7.26 % 5.41 % -
  YoY % -787.65% -88.84% 17.29% -36.45% 34.16% 34.20% -
  Horiz. % -102.96% 14.97% 134.20% 114.42% 180.04% 134.20% 100.00%
ROE -13.09 % 1.50 % 8.76 % 8.22 % 9.91 % 9.82 % 10.50 % -
  YoY % -972.67% -82.88% 6.57% -17.05% 0.92% -6.48% -
  Horiz. % -124.67% 14.29% 83.43% 78.29% 94.38% 93.52% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.09 41.68 22.52 23.39 16.45 23.55 44.42 0.25%
  YoY % 8.18% 85.08% -3.72% 42.19% -30.15% -46.98% -
  Horiz. % 101.51% 93.83% 50.70% 52.66% 37.03% 53.02% 100.00%
EPS -2.39 0.29 1.64 1.44 1.60 1.70 2.41 -
  YoY % -924.14% -82.32% 13.89% -10.00% -5.88% -29.46% -
  Horiz. % -99.17% 12.03% 68.05% 59.75% 66.39% 70.54% 100.00%
DPS 0.00 0.00 0.00 0.46 0.58 0.31 0.18 -
  YoY % 0.00% 0.00% 0.00% -20.69% 87.10% 72.22% -
  Horiz. % 0.00% 0.00% 0.00% 255.56% 322.22% 172.22% 100.00%
NAPS 0.1824 0.1907 0.1872 0.1756 0.1610 0.1728 0.2291 -3.73%
  YoY % -4.35% 1.87% 6.61% 9.07% -6.83% -24.57% -
  Horiz. % 79.62% 83.24% 81.71% 76.65% 70.27% 75.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.43 25.64 13.56 13.79 8.53 9.21 10.98 19.15%
  YoY % 22.58% 89.09% -1.67% 61.66% -7.38% -16.12% -
  Horiz. % 286.25% 233.52% 123.50% 125.59% 77.69% 83.88% 100.00%
EPS -1.66 0.18 0.99 0.85 0.83 0.66 0.59 -
  YoY % -1,022.22% -81.82% 16.47% 2.41% 25.76% 11.86% -
  Horiz. % -281.36% 30.51% 167.80% 144.07% 140.68% 111.86% 100.00%
DPS 0.00 0.00 0.00 0.27 0.30 0.12 0.04 -
  YoY % 0.00% 0.00% 0.00% -10.00% 150.00% 200.00% -
  Horiz. % 0.00% 0.00% 0.00% 675.00% 750.00% 300.00% 100.00%
NAPS 0.1272 0.1173 0.1127 0.1035 0.0835 0.0676 0.0566 14.44%
  YoY % 8.44% 4.08% 8.89% 23.95% 23.52% 19.43% -
  Horiz. % 224.74% 207.24% 199.12% 182.86% 147.53% 119.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.1550 0.3750 0.1900 0.1900 0.2200 0.3200 0.2800 -
P/RPS 0.34 0.90 0.84 0.81 1.34 1.36 0.63 -9.76%
  YoY % -62.22% 7.14% 3.70% -39.55% -1.47% 115.87% -
  Horiz. % 53.97% 142.86% 133.33% 128.57% 212.70% 215.87% 100.00%
P/EPS -6.49 131.01 11.58 13.17 13.78 18.86 11.64 -
  YoY % -104.95% 1,031.35% -12.07% -4.43% -26.94% 62.03% -
  Horiz. % -55.76% 1,125.52% 99.48% 113.14% 118.38% 162.03% 100.00%
EY -15.40 0.76 8.63 7.59 7.25 5.30 8.59 -
  YoY % -2,126.32% -91.19% 13.70% 4.69% 36.79% -38.30% -
  Horiz. % -179.28% 8.85% 100.47% 88.36% 84.40% 61.70% 100.00%
DY 0.00 0.00 0.00 2.44 2.62 0.95 0.63 -
  YoY % 0.00% 0.00% 0.00% -6.87% 175.79% 50.79% -
  Horiz. % 0.00% 0.00% 0.00% 387.30% 415.87% 150.79% 100.00%
P/NAPS 0.85 1.97 1.01 1.08 1.37 1.85 1.22 -5.84%
  YoY % -56.85% 95.05% -6.48% -21.17% -25.95% 51.64% -
  Horiz. % 69.67% 161.48% 82.79% 88.52% 112.30% 151.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 -
Price 0.1500 0.4050 0.2000 0.2000 0.2500 0.2600 0.2600 -
P/RPS 0.33 0.97 0.89 0.86 1.52 1.10 0.59 -9.23%
  YoY % -65.98% 8.99% 3.49% -43.42% 38.18% 86.44% -
  Horiz. % 55.93% 164.41% 150.85% 145.76% 257.63% 186.44% 100.00%
P/EPS -6.28 141.50 12.19 13.86 15.66 15.33 10.81 -
  YoY % -104.44% 1,060.79% -12.05% -11.49% 2.15% 41.81% -
  Horiz. % -58.09% 1,308.97% 112.77% 128.21% 144.87% 141.81% 100.00%
EY -15.92 0.71 8.20 7.21 6.38 6.52 9.25 -
  YoY % -2,342.25% -91.34% 13.73% 13.01% -2.15% -29.51% -
  Horiz. % -172.11% 7.68% 88.65% 77.95% 68.97% 70.49% 100.00%
DY 0.00 0.00 0.00 2.31 2.30 1.17 0.68 -
  YoY % 0.00% 0.00% 0.00% 0.43% 96.58% 72.06% -
  Horiz. % 0.00% 0.00% 0.00% 339.71% 338.24% 172.06% 100.00%
P/NAPS 0.82 2.12 1.07 1.14 1.55 1.50 1.13 -5.20%
  YoY % -61.32% 98.13% -6.14% -26.45% 3.33% 32.74% -
  Horiz. % 72.57% 187.61% 94.69% 100.88% 137.17% 132.74% 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.
 


 

297  244  530  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.125+0.025 
 ARMADA 0.535+0.005 
 FINTEC 0.09+0.01 
 EKOVEST 0.805+0.025 
 TRIVE 0.015+0.005 
 HSI-H8F 0.28+0.005 
 FINTEC-PA 0.0350.00 
 TIGER 0.09+0.015 
 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