Highlights

[DAYA] YoY TTM Result on 2010-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -6.01%    YoY -     1.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 346,724 261,455 189,449 186,142 234,258 79,711 32,275 48.49%
  YoY % 32.61% 38.01% 1.78% -20.54% 193.88% 146.97% -
  Horiz. % 1,074.28% 810.09% 586.98% 576.74% 725.82% 246.97% 100.00%
PBT 31,333 24,619 23,104 19,321 18,856 10,880 4,453 38.39%
  YoY % 27.27% 6.56% 19.58% 2.47% 73.31% 144.33% -
  Horiz. % 703.64% 552.86% 518.84% 433.89% 423.44% 244.33% 100.00%
Tax -9,134 -6,930 -5,809 -6,464 -6,298 -2,658 -1,097 42.32%
  YoY % -31.80% -19.30% 10.13% -2.64% -136.95% -142.30% -
  Horiz. % 832.63% 631.72% 529.54% 589.24% 574.11% 242.30% 100.00%
NP 22,199 17,689 17,295 12,857 12,558 8,222 3,356 36.97%
  YoY % 25.50% 2.28% 34.52% 2.38% 52.74% 144.99% -
  Horiz. % 661.47% 527.09% 515.35% 383.10% 374.20% 244.99% 100.00%
NP to SH 22,262 17,633 17,243 12,743 12,494 8,288 3,356 37.04%
  YoY % 26.25% 2.26% 35.31% 1.99% 50.75% 146.96% -
  Horiz. % 663.35% 525.42% 513.80% 379.71% 372.29% 246.96% 100.00%
Tax Rate 29.15 % 28.15 % 25.14 % 33.46 % 33.40 % 24.43 % 24.64 % 2.84%
  YoY % 3.55% 11.97% -24.87% 0.18% 36.72% -0.85% -
  Horiz. % 118.30% 114.25% 102.03% 135.80% 135.55% 99.15% 100.00%
Total Cost 324,525 243,766 172,154 173,285 221,700 71,489 28,919 49.57%
  YoY % 33.13% 41.60% -0.65% -21.84% 210.12% 147.20% -
  Horiz. % 1,122.19% 842.93% 595.30% 599.21% 766.62% 247.20% 100.00%
Net Worth 234,370 214,424 183,456 14,823,707 117,775 0 33,783 38.06%
  YoY % 9.30% 16.88% -98.76% 12,486.45% 0.00% 0.00% -
  Horiz. % 693.74% 634.70% 543.03% 43,878.34% 348.62% 0.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 5,575 6,096 2,440 886 0 0 -
  YoY % 0.00% -8.55% 149.86% 175.09% 0.00% 0.00% -
  Horiz. % 0.00% 628.60% 687.34% 275.09% 100.00% - -
Div Payout % - % 31.62 % 35.36 % 19.15 % 7.10 % - % - % -
  YoY % 0.00% -10.58% 84.65% 169.72% 0.00% 0.00% -
  Horiz. % 0.00% 445.35% 498.03% 269.72% 100.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 234,370 214,424 183,456 14,823,707 117,775 0 33,783 38.06%
  YoY % 9.30% 16.88% -98.76% 12,486.45% 0.00% 0.00% -
  Horiz. % 693.74% 634.70% 543.03% 43,878.34% 348.62% 0.00% 100.00%
NOSH 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 188,630 36.59%
  YoY % 0.20% 9.34% 32.83% 68.75% 70.04% 55.78% -
  Horiz. % 650.52% 649.20% 593.75% 447.02% 264.90% 155.78% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.40 % 6.77 % 9.13 % 6.91 % 5.36 % 10.31 % 10.40 % -7.77%
  YoY % -5.47% -25.85% 32.13% 28.92% -48.01% -0.87% -
  Horiz. % 61.54% 65.10% 87.79% 66.44% 51.54% 99.13% 100.00%
ROE 9.50 % 8.22 % 9.40 % 0.09 % 10.61 % - % 9.93 % -0.73%
  YoY % 15.57% -12.55% 10,344.44% -99.15% 0.00% 0.00% -
  Horiz. % 95.67% 82.78% 94.66% 0.91% 106.85% 0.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.26 21.35 16.92 22.08 46.88 27.13 17.11 8.71%
  YoY % 32.37% 26.18% -23.37% -52.90% 72.80% 58.56% -
  Horiz. % 165.17% 124.78% 98.89% 129.05% 273.99% 158.56% 100.00%
EPS 1.81 1.44 1.54 1.51 2.50 2.82 1.78 0.28%
  YoY % 25.69% -6.49% 1.99% -39.60% -11.35% 58.43% -
  Horiz. % 101.69% 80.90% 86.52% 84.83% 140.45% 158.43% 100.00%
DPS 0.00 0.46 0.54 0.29 0.18 0.00 0.00 -
  YoY % 0.00% -14.81% 86.21% 61.11% 0.00% 0.00% -
  Horiz. % 0.00% 255.56% 300.00% 161.11% 100.00% - -
NAPS 0.1910 0.1751 0.1638 17.5800 0.2357 0.0000 0.1791 1.08%
  YoY % 9.08% 6.90% -99.07% 7,358.63% 0.00% 0.00% -
  Horiz. % 106.64% 97.77% 91.46% 9,815.75% 131.60% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.97 12.80 9.27 9.11 11.47 3.90 1.58 48.48%
  YoY % 32.58% 38.08% 1.76% -20.58% 194.10% 146.84% -
  Horiz. % 1,074.05% 810.13% 586.71% 576.58% 725.95% 246.84% 100.00%
EPS 1.09 0.86 0.84 0.62 0.61 0.41 0.16 37.64%
  YoY % 26.74% 2.38% 35.48% 1.64% 48.78% 156.25% -
  Horiz. % 681.25% 537.50% 525.00% 387.50% 381.25% 256.25% 100.00%
DPS 0.00 0.27 0.30 0.12 0.04 0.00 0.00 -
  YoY % 0.00% -10.00% 150.00% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 675.00% 750.00% 300.00% 100.00% - -
NAPS 0.1147 0.1050 0.0898 7.2560 0.0576 0.0000 0.0165 38.11%
  YoY % 9.24% 16.93% -98.76% 12,497.22% 0.00% 0.00% -
  Horiz. % 695.15% 636.36% 544.24% 43,975.76% 349.09% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2050 0.1900 0.2300 0.2600 0.2800 0.2800 0.5200 -
P/RPS 0.73 0.89 1.36 1.18 0.60 1.03 3.04 -21.14%
  YoY % -17.98% -34.56% 15.25% 96.67% -41.75% -66.12% -
  Horiz. % 24.01% 29.28% 44.74% 38.82% 19.74% 33.88% 100.00%
P/EPS 11.30 13.20 14.94 17.20 11.20 9.93 29.23 -14.64%
  YoY % -14.39% -11.65% -13.14% 53.57% 12.79% -66.03% -
  Horiz. % 38.66% 45.16% 51.11% 58.84% 38.32% 33.97% 100.00%
EY 8.85 7.58 6.69 5.81 8.93 10.07 3.42 17.15%
  YoY % 16.75% 13.30% 15.15% -34.94% -11.32% 194.44% -
  Horiz. % 258.77% 221.64% 195.61% 169.88% 261.11% 294.44% 100.00%
DY 0.00 2.40 2.37 1.11 0.63 0.00 0.00 -
  YoY % 0.00% 1.27% 113.51% 76.19% 0.00% 0.00% -
  Horiz. % 0.00% 380.95% 376.19% 176.19% 100.00% - -
P/NAPS 1.07 1.09 1.40 0.01 1.19 0.00 2.90 -15.30%
  YoY % -1.83% -22.14% 13,900.00% -99.16% 0.00% 0.00% -
  Horiz. % 36.90% 37.59% 48.28% 0.34% 41.03% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 29/05/07 -
Price 0.2650 0.2000 0.2300 0.2500 0.2900 0.3000 0.4800 -
P/RPS 0.94 0.94 1.36 1.13 0.62 1.11 2.81 -16.67%
  YoY % 0.00% -30.88% 20.35% 82.26% -44.14% -60.50% -
  Horiz. % 33.45% 33.45% 48.40% 40.21% 22.06% 39.50% 100.00%
P/EPS 14.61 13.89 14.94 16.54 11.60 10.64 26.98 -9.71%
  YoY % 5.18% -7.03% -9.67% 42.59% 9.02% -60.56% -
  Horiz. % 54.15% 51.48% 55.37% 61.30% 42.99% 39.44% 100.00%
EY 6.85 7.20 6.69 6.04 8.62 9.40 3.71 10.75%
  YoY % -4.86% 7.62% 10.76% -29.93% -8.30% 153.37% -
  Horiz. % 184.64% 194.07% 180.32% 162.80% 232.35% 253.37% 100.00%
DY 0.00 2.28 2.37 1.16 0.61 0.00 0.00 -
  YoY % 0.00% -3.80% 104.31% 90.16% 0.00% 0.00% -
  Horiz. % 0.00% 373.77% 388.52% 190.16% 100.00% - -
P/NAPS 1.39 1.14 1.40 0.01 1.23 0.00 2.68 -10.36%
  YoY % 21.93% -18.57% 13,900.00% -99.19% 0.00% 0.00% -
  Horiz. % 51.87% 42.54% 52.24% 0.37% 45.90% 0.00% 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.
 


 

271  258  571  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.73+0.075 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 VSOLAR 0.215-0.015 
 MYEG 1.69+0.08 
 HSI-C5P 0.275+0.005 
 ISTONE 0.20-0.005 
 EKOVEST 0.8450.00 
 ARMADA 0.230.00 
Partners & Brokers