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 - 1,917,999
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.83 18.08 13.63 9.88 9.71 12.21 4.16 38.06%
  YoY % 59.46% 32.65% 37.96% 1.75% -20.48% 193.51% -
  Horiz. % 693.03% 434.62% 327.64% 237.50% 233.41% 293.51% 100.00%
EPS -0.03 1.16 0.92 0.90 0.66 0.65 0.43 -
  YoY % -102.59% 26.09% 2.22% 36.36% 1.54% 51.16% -
  Horiz. % -6.98% 269.77% 213.95% 209.30% 153.49% 151.16% 100.00%
DPS 0.00 0.00 0.29 0.32 0.13 0.05 0.00 -
  YoY % 0.00% 0.00% -9.38% 146.15% 160.00% 0.00% -
  Horiz. % 0.00% 0.00% 580.00% 640.00% 260.00% 100.00% -
NAPS 0.1465 0.1222 0.1118 0.0956 7.7287 0.0614 0.0000 -
  YoY % 19.89% 9.30% 16.95% -98.76% 12,487.46% 0.00% -
  Horiz. % 238.60% 199.02% 182.08% 155.70% 12,587.46% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers