Highlights

[DAYA] YoY TTM Result on 2011-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     1.98%    YoY -     35.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 552,941 346,724 261,455 189,449 186,142 234,258 79,711 38.08%
  YoY % 59.48% 32.61% 38.01% 1.78% -20.54% 193.88% -
  Horiz. % 693.68% 434.98% 328.00% 237.67% 233.52% 293.88% 100.00%
PBT 6,949 31,333 24,619 23,104 19,321 18,856 10,880 -7.20%
  YoY % -77.82% 27.27% 6.56% 19.58% 2.47% 73.31% -
  Horiz. % 63.87% 287.99% 226.28% 212.35% 177.58% 173.31% 100.00%
Tax -6,741 -9,134 -6,930 -5,809 -6,464 -6,298 -2,658 16.77%
  YoY % 26.20% -31.80% -19.30% 10.13% -2.64% -136.95% -
  Horiz. % 253.61% 343.64% 260.72% 218.55% 243.19% 236.95% 100.00%
NP 208 22,199 17,689 17,295 12,857 12,558 8,222 -45.80%
  YoY % -99.06% 25.50% 2.28% 34.52% 2.38% 52.74% -
  Horiz. % 2.53% 270.00% 215.14% 210.35% 156.37% 152.74% 100.00%
NP to SH -485 22,262 17,633 17,243 12,743 12,494 8,288 -
  YoY % -102.18% 26.25% 2.26% 35.31% 1.99% 50.75% -
  Horiz. % -5.85% 268.61% 212.75% 208.05% 153.75% 150.75% 100.00%
Tax Rate 97.01 % 29.15 % 28.15 % 25.14 % 33.46 % 33.40 % 24.43 % 25.83%
  YoY % 232.80% 3.55% 11.97% -24.87% 0.18% 36.72% -
  Horiz. % 397.09% 119.32% 115.23% 102.91% 136.96% 136.72% 100.00%
Total Cost 552,733 324,525 243,766 172,154 173,285 221,700 71,489 40.60%
  YoY % 70.32% 33.13% 41.60% -0.65% -21.84% 210.12% -
  Horiz. % 773.17% 453.95% 340.98% 240.81% 242.39% 310.12% 100.00%
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 0 -
  YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 0.00% -
  Horiz. % 238.62% 199.00% 182.06% 155.77% 12,586.45% 100.00% -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % 31.62 % 35.36 % 19.15 % 7.10 % - % -
  YoY % 0.00% 0.00% -10.58% 84.65% 169.72% 0.00% -
  Horiz. % 0.00% 0.00% 445.35% 498.03% 269.72% 100.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 281,039 234,370 214,424 183,456 14,823,707 117,775 0 -
  YoY % 19.91% 9.30% 16.88% -98.76% 12,486.45% 0.00% -
  Horiz. % 238.62% 199.00% 182.06% 155.77% 12,586.45% 100.00% -
NOSH 1,355,714 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 29.01%
  YoY % 10.48% 0.20% 9.34% 32.83% 68.75% 70.04% -
  Horiz. % 461.36% 417.58% 416.73% 381.14% 286.95% 170.04% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.04 % 6.40 % 6.77 % 9.13 % 6.91 % 5.36 % 10.31 % -60.34%
  YoY % -99.38% -5.47% -25.85% 32.13% 28.92% -48.01% -
  Horiz. % 0.39% 62.08% 65.66% 88.55% 67.02% 51.99% 100.00%
ROE -0.17 % 9.50 % 8.22 % 9.40 % 0.09 % 10.61 % - % -
  YoY % -101.79% 15.57% -12.55% 10,344.44% -99.15% 0.00% -
  Horiz. % -1.60% 89.54% 77.47% 88.60% 0.85% 100.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.79 28.26 21.35 16.92 22.08 46.88 27.13 7.03%
  YoY % 44.34% 32.37% 26.18% -23.37% -52.90% 72.80% -
  Horiz. % 150.35% 104.17% 78.70% 62.37% 81.39% 172.80% 100.00%
EPS -0.04 1.81 1.44 1.54 1.51 2.50 2.82 -
  YoY % -102.21% 25.69% -6.49% 1.99% -39.60% -11.35% -
  Horiz. % -1.42% 64.18% 51.06% 54.61% 53.55% 88.65% 100.00%
DPS 0.00 0.00 0.46 0.54 0.29 0.18 0.00 -
  YoY % 0.00% 0.00% -14.81% 86.21% 61.11% 0.00% -
  Horiz. % 0.00% 0.00% 255.56% 300.00% 161.11% 100.00% -
NAPS 0.2073 0.1910 0.1751 0.1638 17.5800 0.2357 0.0000 -
  YoY % 8.53% 9.08% 6.90% -99.07% 7,358.63% 0.00% -
  Horiz. % 87.95% 81.04% 74.29% 69.50% 7,458.63% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.07 16.97 12.80 9.27 9.11 11.47 3.90 38.09%
  YoY % 59.52% 32.58% 38.08% 1.76% -20.58% 194.10% -
  Horiz. % 694.10% 435.13% 328.21% 237.69% 233.59% 294.10% 100.00%
EPS -0.02 1.09 0.86 0.84 0.62 0.61 0.41 -
  YoY % -101.83% 26.74% 2.38% 35.48% 1.64% 48.78% -
  Horiz. % -4.88% 265.85% 209.76% 204.88% 151.22% 148.78% 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 0.1376 0.1147 0.1050 0.0898 7.2560 0.0576 0.0000 -
  YoY % 19.97% 9.24% 16.93% -98.76% 12,497.22% 0.00% -
  Horiz. % 238.89% 199.13% 182.29% 155.90% 12,597.22% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2050 0.1900 0.2300 0.2600 0.2800 0.2800 -
P/RPS 0.77 0.73 0.89 1.36 1.18 0.60 1.03 -4.73%
  YoY % 5.48% -17.98% -34.56% 15.25% 96.67% -41.75% -
  Horiz. % 74.76% 70.87% 86.41% 132.04% 114.56% 58.25% 100.00%
P/EPS -880.52 11.30 13.20 14.94 17.20 11.20 9.93 -
  YoY % -7,892.21% -14.39% -11.65% -13.14% 53.57% 12.79% -
  Horiz. % -8,867.27% 113.80% 132.93% 150.45% 173.21% 112.79% 100.00%
EY -0.11 8.85 7.58 6.69 5.81 8.93 10.07 -
  YoY % -101.24% 16.75% 13.30% 15.15% -34.94% -11.32% -
  Horiz. % -1.09% 87.88% 75.27% 66.43% 57.70% 88.68% 100.00%
DY 0.00 0.00 2.40 2.37 1.11 0.63 0.00 -
  YoY % 0.00% 0.00% 1.27% 113.51% 76.19% 0.00% -
  Horiz. % 0.00% 0.00% 380.95% 376.19% 176.19% 100.00% -
P/NAPS 1.52 1.07 1.09 1.40 0.01 1.19 0.00 -
  YoY % 42.06% -1.83% -22.14% 13,900.00% -99.16% 0.00% -
  Horiz. % 127.73% 89.92% 91.60% 117.65% 0.84% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 -
Price 0.3200 0.2650 0.2000 0.2300 0.2500 0.2900 0.3000 -
P/RPS 0.78 0.94 0.94 1.36 1.13 0.62 1.11 -5.71%
  YoY % -17.02% 0.00% -30.88% 20.35% 82.26% -44.14% -
  Horiz. % 70.27% 84.68% 84.68% 122.52% 101.80% 55.86% 100.00%
P/EPS -894.49 14.61 13.89 14.94 16.54 11.60 10.64 -
  YoY % -6,222.45% 5.18% -7.03% -9.67% 42.59% 9.02% -
  Horiz. % -8,406.86% 137.31% 130.55% 140.41% 155.45% 109.02% 100.00%
EY -0.11 6.85 7.20 6.69 6.04 8.62 9.40 -
  YoY % -101.61% -4.86% 7.62% 10.76% -29.93% -8.30% -
  Horiz. % -1.17% 72.87% 76.60% 71.17% 64.26% 91.70% 100.00%
DY 0.00 0.00 2.28 2.37 1.16 0.61 0.00 -
  YoY % 0.00% 0.00% -3.80% 104.31% 90.16% 0.00% -
  Horiz. % 0.00% 0.00% 373.77% 388.52% 190.16% 100.00% -
P/NAPS 1.54 1.39 1.14 1.40 0.01 1.23 0.00 -
  YoY % 10.79% 21.93% -18.57% 13,900.00% -99.19% 0.00% -
  Horiz. % 125.20% 113.01% 92.68% 113.82% 0.81% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers