Highlights

[DAYA] YoY TTM Result on 2017-03-31 [#1]

Stock [DAYA]: DAYA MATERIALS BHD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     14.37%    YoY -     -274.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 247,541 329,171 269,982 702,630 715,620 552,941 346,724 -5.46%
  YoY % -24.80% 21.92% -61.58% -1.82% 29.42% 59.48% -
  Horiz. % 71.39% 94.94% 77.87% 202.65% 206.39% 159.48% 100.00%
PBT -177,082 -14,990 -171,678 -31,060 -38,481 6,949 31,333 -
  YoY % -1,081.33% 91.27% -452.73% 19.28% -653.76% -77.82% -
  Horiz. % -565.16% -47.84% -547.91% -99.13% -122.81% 22.18% 100.00%
Tax 3,954 -25,565 -3,892 -12,043 2,278 -6,741 -9,134 -
  YoY % 115.47% -556.86% 67.68% -628.67% 133.79% 26.20% -
  Horiz. % -43.29% 279.89% 42.61% 131.85% -24.94% 73.80% 100.00%
NP -173,128 -40,555 -175,570 -43,103 -36,203 208 22,199 -
  YoY % -326.90% 76.90% -307.33% -19.06% -17,505.29% -99.06% -
  Horiz. % -779.89% -182.69% -790.89% -194.17% -163.08% 0.94% 100.00%
NP to SH -159,057 -43,273 -177,496 -47,450 -35,209 -485 22,262 -
  YoY % -267.57% 75.62% -274.07% -34.77% -7,159.59% -102.18% -
  Horiz. % -714.48% -194.38% -797.30% -213.14% -158.16% -2.18% 100.00%
Tax Rate - % - % - % - % - % 97.01 % 29.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 232.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 332.80% 100.00%
Total Cost 420,669 369,726 445,552 745,733 751,823 552,733 324,525 4.42%
  YoY % 13.78% -17.02% -40.25% -0.81% 36.02% 70.32% -
  Horiz. % 129.63% 113.93% 137.29% 229.79% 231.67% 170.32% 100.00%
Net Worth -153,629 15,322 5,035,333 241,313 227,630 281,039 234,370 -
  YoY % -1,102.66% -99.70% 1,986.63% 6.01% -19.00% 19.91% -
  Horiz. % -65.55% 6.54% 2,148.45% 102.96% 97.12% 119.91% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth -153,629 15,322 5,035,333 241,313 227,630 281,039 234,370 -
  YoY % -1,102.66% -99.70% 1,986.63% 6.01% -19.00% 19.91% -
  Horiz. % -65.55% 6.54% 2,148.45% 102.96% 97.12% 119.91% 100.00%
NOSH 2,042,946 2,042,954 1,936,666 1,738,571 1,300,000 1,355,714 1,227,073 8.86%
  YoY % -0.00% 5.49% 11.39% 33.74% -4.11% 10.48% -
  Horiz. % 166.49% 166.49% 157.83% 141.68% 105.94% 110.48% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -69.94 % -12.32 % -65.03 % -6.13 % -5.06 % 0.04 % 6.40 % -
  YoY % -467.69% 81.05% -960.85% -21.15% -12,750.00% -99.38% -
  Horiz. % -1,092.81% -192.50% -1,016.09% -95.78% -79.06% 0.62% 100.00%
ROE 0.00 % -282.42 % -3.53 % -19.66 % -15.47 % -0.17 % 9.50 % -
  YoY % 0.00% -7,900.57% 82.04% -27.08% -9,000.00% -101.79% -
  Horiz. % 0.00% -2,972.84% -37.16% -206.95% -162.84% -1.79% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.12 16.11 13.94 40.41 55.05 40.79 28.26 -13.15%
  YoY % -24.77% 15.57% -65.50% -26.59% 34.96% 44.34% -
  Horiz. % 42.89% 57.01% 49.33% 142.99% 194.80% 144.34% 100.00%
EPS -7.79 -2.12 -9.17 -2.73 -2.71 -0.04 1.81 -
  YoY % -267.45% 76.88% -235.90% -0.74% -6,675.00% -102.21% -
  Horiz. % -430.39% -117.13% -506.63% -150.83% -149.72% -2.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0752 0.0075 2.6000 0.1388 0.1751 0.2073 0.1910 -
  YoY % -1,102.67% -99.71% 1,773.20% -20.73% -15.53% 8.53% -
  Horiz. % -39.37% 3.93% 1,361.26% 72.67% 91.68% 108.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.12 16.11 13.22 34.39 35.03 27.07 16.97 -5.45%
  YoY % -24.77% 21.86% -61.56% -1.83% 29.41% 59.52% -
  Horiz. % 71.42% 94.93% 77.90% 202.65% 206.42% 159.52% 100.00%
EPS -7.79 -2.12 -8.69 -2.32 -1.72 -0.02 1.09 -
  YoY % -267.45% 75.60% -274.57% -34.88% -8,500.00% -101.83% -
  Horiz. % -714.68% -194.50% -797.25% -212.84% -157.80% -1.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS -0.0752 0.0075 2.4647 0.1181 0.1114 0.1376 0.1147 -
  YoY % -1,102.67% -99.70% 1,986.96% 6.01% -19.04% 19.97% -
  Horiz. % -65.56% 6.54% 2,148.82% 102.96% 97.12% 119.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0100 0.0300 0.0900 0.0850 0.1350 0.3150 0.2050 -
P/RPS 0.08 0.19 0.65 0.21 0.25 0.77 0.73 -30.81%
  YoY % -57.89% -70.77% 209.52% -16.00% -67.53% 5.48% -
  Horiz. % 10.96% 26.03% 89.04% 28.77% 34.25% 105.48% 100.00%
P/EPS -0.13 -1.42 -0.98 -3.11 -4.98 -880.52 11.30 -
  YoY % 90.85% -44.90% 68.49% 37.55% 99.43% -7,892.21% -
  Horiz. % -1.15% -12.57% -8.67% -27.52% -44.07% -7,792.21% 100.00%
EY -778.57 -70.61 -101.83 -32.11 -20.06 -0.11 8.85 -
  YoY % -1,002.63% 30.66% -217.13% -60.07% -18,136.36% -101.24% -
  Horiz. % -8,797.40% -797.85% -1,150.62% -362.82% -226.67% -1.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 4.00 0.03 0.61 0.77 1.52 1.07 -
  YoY % 0.00% 13,233.33% -95.08% -20.78% -49.34% 42.06% -
  Horiz. % 0.00% 373.83% 2.80% 57.01% 71.96% 142.06% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 19/05/17 27/05/16 26/05/15 28/05/14 20/05/13 -
Price 0.0100 0.0300 0.0850 0.0750 0.1150 0.3200 0.2650 -
P/RPS 0.08 0.19 0.61 0.19 0.21 0.78 0.94 -33.67%
  YoY % -57.89% -68.85% 221.05% -9.52% -73.08% -17.02% -
  Horiz. % 8.51% 20.21% 64.89% 20.21% 22.34% 82.98% 100.00%
P/EPS -0.13 -1.42 -0.93 -2.75 -4.25 -894.49 14.61 -
  YoY % 90.85% -52.69% 66.18% 35.29% 99.52% -6,222.45% -
  Horiz. % -0.89% -9.72% -6.37% -18.82% -29.09% -6,122.45% 100.00%
EY -778.57 -70.61 -107.82 -36.39 -23.55 -0.11 6.85 -
  YoY % -1,002.63% 34.51% -196.29% -54.52% -21,309.09% -101.61% -
  Horiz. % -11,365.99% -1,030.80% -1,574.01% -531.24% -343.80% -1.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 4.00 0.03 0.54 0.66 1.54 1.39 -
  YoY % 0.00% 13,233.33% -94.44% -18.18% -57.14% 10.79% -
  Horiz. % 0.00% 287.77% 2.16% 38.85% 47.48% 110.79% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers