[DAYANG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.88%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 847,108 798,090 709,404 561,680 494,574 398,988 351,696 79.58%
PBT 240,934 220,722 175,848 175,177 192,916 214,916 263,836 -5.86%
Tax -44,436 -42,004 -36,940 -25,883 -25,396 -27,568 -30,256 29.17%
NP 196,498 178,718 138,908 149,294 167,520 187,348 233,580 -10.87%
-
NP to SH 196,498 178,718 133,788 149,294 167,520 187,348 233,580 -10.87%
-
Tax Rate 18.44% 19.03% 21.01% 14.78% 13.16% 12.83% 11.47% -
Total Cost 650,609 619,372 570,496 412,386 327,054 211,640 118,116 211.57%
-
Net Worth 759,149 726,093 643,517 547,218 643,039 632,189 599,346 17.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 38,507 57,757 - 57,424 73,280 109,946 - -
Div Payout % 19.60% 32.32% - 38.46% 43.74% 58.69% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 759,149 726,093 643,517 547,218 643,039 632,189 599,346 17.04%
NOSH 825,162 825,106 794,465 675,578 549,606 549,730 549,858 31.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.20% 22.39% 19.58% 26.58% 33.87% 46.96% 66.42% -
ROE 25.88% 24.61% 20.79% 27.28% 26.05% 29.63% 38.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.66 96.73 89.29 83.14 89.99 72.58 63.96 37.04%
EPS 23.81 21.66 16.84 18.11 30.48 34.08 42.48 -31.99%
DPS 4.67 7.00 0.00 8.50 13.33 20.00 0.00 -
NAPS 0.92 0.88 0.81 0.81 1.17 1.15 1.09 -10.67%
Adjusted Per Share Value based on latest NOSH - 819,222
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.17 68.93 61.27 48.51 42.72 34.46 30.38 79.58%
EPS 16.97 15.44 11.56 12.89 14.47 16.18 20.17 -10.86%
DPS 3.33 4.99 0.00 4.96 6.33 9.50 0.00 -
NAPS 0.6557 0.6271 0.5558 0.4726 0.5554 0.546 0.5177 17.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.40 3.60 3.75 5.79 4.75 4.90 2.80 -
P/RPS 3.31 3.72 4.20 6.96 5.28 6.75 4.38 -17.01%
P/EPS 14.28 16.62 22.27 26.20 15.58 14.38 6.59 67.37%
EY 7.00 6.02 4.49 3.82 6.42 6.96 15.17 -40.25%
DY 1.37 1.94 0.00 1.47 2.81 4.08 0.00 -
P/NAPS 3.70 4.09 4.63 7.15 4.06 4.26 2.57 27.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 -
Price 2.88 3.69 3.56 3.59 5.22 4.72 4.81 -
P/RPS 2.81 3.81 3.99 4.32 5.80 6.50 7.52 -48.08%
P/EPS 12.09 17.04 21.14 16.25 17.13 13.85 11.32 4.48%
EY 8.27 5.87 4.73 6.16 5.84 7.22 8.83 -4.27%
DY 1.62 1.90 0.00 2.37 2.55 4.24 0.00 -
P/NAPS 3.13 4.19 4.40 4.43 4.46 4.10 4.41 -20.41%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment