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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS