Highlights

[DAYA] YoY TTM Result on 2012-12-31 [#4]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     3.10%    YoY -     16.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 718,837 642,159 523,784 276,929 281,746 174,223 188,244 25.01%
  YoY % 11.94% 22.60% 89.14% -1.71% 61.72% -7.45% -
  Horiz. % 381.86% 341.13% 278.25% 147.11% 149.67% 92.55% 100.00%
PBT -2,533 -36,780 11,466 28,386 23,760 22,733 20,377 -
  YoY % 93.11% -420.77% -59.61% 19.47% 4.52% 11.56% -
  Horiz. % -12.43% -180.50% 56.27% 139.30% 116.60% 111.56% 100.00%
Tax -11,658 998 -7,238 -8,270 -6,317 -5,767 -6,713 9.63%
  YoY % -1,268.14% 113.79% 12.48% -30.92% -9.54% 14.09% -
  Horiz. % 173.66% -14.87% 107.82% 123.19% 94.10% 85.91% 100.00%
NP -14,191 -35,782 4,228 20,116 17,443 16,966 13,664 -
  YoY % 60.34% -946.31% -78.98% 15.32% 2.81% 24.17% -
  Horiz. % -103.86% -261.87% 30.94% 147.22% 127.66% 124.17% 100.00%
NP to SH -18,502 -34,000 3,597 20,170 17,382 16,908 13,558 -
  YoY % 45.58% -1,045.23% -82.17% 16.04% 2.80% 24.71% -
  Horiz. % -136.47% -250.77% 26.53% 148.77% 128.20% 124.71% 100.00%
Tax Rate - % - % 63.13 % 29.13 % 26.59 % 25.37 % 32.94 % -
  YoY % 0.00% 0.00% 116.72% 9.55% 4.81% -22.98% -
  Horiz. % 0.00% 0.00% 191.65% 88.43% 80.72% 77.02% 100.00%
Total Cost 733,028 677,941 519,556 256,813 264,303 157,257 174,580 27.00%
  YoY % 8.13% 30.48% 102.31% -2.83% 68.07% -9.92% -
  Horiz. % 419.88% 388.33% 297.60% 147.10% 151.39% 90.08% 100.00%
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
  YoY % -1.33% 8.39% 4.12% 8.81% 24.02% 23.50% -
  Horiz. % 185.58% 188.08% 173.52% 166.65% 153.16% 123.50% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 0 5,575 6,096 2,440 -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.55% 149.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 228.50% 249.86% 100.00%
Div Payout % - % - % - % - % 32.08 % 36.06 % 18.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -11.04% 100.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 178.22% 200.33% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
  YoY % -1.33% 8.39% 4.12% 8.81% 24.02% 23.50% -
  Horiz. % 185.58% 188.08% 173.52% 166.65% 153.16% 123.50% 100.00%
NOSH 1,673,063 1,424,164 1,256,693 1,229,473 1,204,615 1,059,387 799,259 13.10%
  YoY % 17.48% 13.33% 2.21% 2.06% 13.71% 32.55% -
  Horiz. % 209.33% 178.19% 157.23% 153.83% 150.72% 132.55% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.97 % -5.57 % 0.81 % 7.26 % 6.19 % 9.74 % 7.26 % -
  YoY % 64.63% -787.65% -88.84% 17.29% -36.45% 34.16% -
  Horiz. % -27.13% -76.72% 11.16% 100.00% 85.26% 134.16% 100.00%
ROE -7.22 % -13.09 % 1.50 % 8.76 % 8.22 % 9.91 % 9.82 % -
  YoY % 44.84% -972.67% -82.88% 6.57% -17.05% 0.92% -
  Horiz. % -73.52% -133.30% 15.27% 89.21% 83.71% 100.92% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.97 45.09 41.68 22.52 23.39 16.45 23.55 10.54%
  YoY % -4.70% 8.18% 85.08% -3.72% 42.19% -30.15% -
  Horiz. % 182.46% 191.46% 176.99% 95.63% 99.32% 69.85% 100.00%
EPS -1.11 -2.39 0.29 1.64 1.44 1.60 1.70 -
  YoY % 53.56% -924.14% -82.32% 13.89% -10.00% -5.88% -
  Horiz. % -65.29% -140.59% 17.06% 96.47% 84.71% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.46 0.58 0.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% -20.69% 87.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 148.39% 187.10% 100.00%
NAPS 0.1532 0.1824 0.1907 0.1872 0.1756 0.1610 0.1728 -1.99%
  YoY % -16.01% -4.35% 1.87% 6.61% 9.07% -6.83% -
  Horiz. % 88.66% 105.56% 110.36% 108.33% 101.62% 93.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.19 31.43 25.64 13.56 13.79 8.53 9.21 25.02%
  YoY % 11.96% 22.58% 89.09% -1.67% 61.66% -7.38% -
  Horiz. % 382.08% 341.26% 278.39% 147.23% 149.73% 92.62% 100.00%
EPS -0.91 -1.66 0.18 0.99 0.85 0.83 0.66 -
  YoY % 45.18% -1,022.22% -81.82% 16.47% 2.41% 25.76% -
  Horiz. % -137.88% -251.52% 27.27% 150.00% 128.79% 125.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.27 0.30 0.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% -10.00% 150.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 225.00% 250.00% 100.00%
NAPS 0.1255 0.1272 0.1173 0.1127 0.1035 0.0835 0.0676 10.86%
  YoY % -1.34% 8.44% 4.08% 8.89% 23.95% 23.52% -
  Horiz. % 185.65% 188.17% 173.52% 166.72% 153.11% 123.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1050 0.1550 0.3750 0.1900 0.1900 0.2200 0.3200 -
P/RPS 0.24 0.34 0.90 0.84 0.81 1.34 1.36 -25.10%
  YoY % -29.41% -62.22% 7.14% 3.70% -39.55% -1.47% -
  Horiz. % 17.65% 25.00% 66.18% 61.76% 59.56% 98.53% 100.00%
P/EPS -9.49 -6.49 131.01 11.58 13.17 13.78 18.86 -
  YoY % -46.22% -104.95% 1,031.35% -12.07% -4.43% -26.94% -
  Horiz. % -50.32% -34.41% 694.64% 61.40% 69.83% 73.06% 100.00%
EY -10.53 -15.40 0.76 8.63 7.59 7.25 5.30 -
  YoY % 31.62% -2,126.32% -91.19% 13.70% 4.69% 36.79% -
  Horiz. % -198.68% -290.57% 14.34% 162.83% 143.21% 136.79% 100.00%
DY 0.00 0.00 0.00 0.00 2.44 2.62 0.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -6.87% 175.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 256.84% 275.79% 100.00%
P/NAPS 0.69 0.85 1.97 1.01 1.08 1.37 1.85 -15.15%
  YoY % -18.82% -56.85% 95.05% -6.48% -21.17% -25.95% -
  Horiz. % 37.30% 45.95% 106.49% 54.59% 58.38% 74.05% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 -
Price 0.0850 0.1500 0.4050 0.2000 0.2000 0.2500 0.2600 -
P/RPS 0.20 0.33 0.97 0.89 0.86 1.52 1.10 -24.72%
  YoY % -39.39% -65.98% 8.99% 3.49% -43.42% 38.18% -
  Horiz. % 18.18% 30.00% 88.18% 80.91% 78.18% 138.18% 100.00%
P/EPS -7.69 -6.28 141.50 12.19 13.86 15.66 15.33 -
  YoY % -22.45% -104.44% 1,060.79% -12.05% -11.49% 2.15% -
  Horiz. % -50.16% -40.97% 923.03% 79.52% 90.41% 102.15% 100.00%
EY -13.01 -15.92 0.71 8.20 7.21 6.38 6.52 -
  YoY % 18.28% -2,342.25% -91.34% 13.73% 13.01% -2.15% -
  Horiz. % -199.54% -244.17% 10.89% 125.77% 110.58% 97.85% 100.00%
DY 0.00 0.00 0.00 0.00 2.31 2.30 1.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.43% 96.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 197.44% 196.58% 100.00%
P/NAPS 0.55 0.82 2.12 1.07 1.14 1.55 1.50 -15.39%
  YoY % -32.93% -61.32% 98.13% -6.14% -26.45% 3.33% -
  Horiz. % 36.67% 54.67% 141.33% 71.33% 76.00% 103.33% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

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. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers