[DAYANG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 60.41%
YoY- 143.35%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 177,351 561,680 370,931 199,494 87,924 401,215 316,677 -32.08%
PBT 43,962 175,177 144,687 107,458 65,959 128,157 109,432 -45.58%
Tax -9,235 -25,883 -19,047 -13,784 -7,564 -26,062 -20,983 -42.16%
NP 34,727 149,294 125,640 93,674 58,395 102,095 88,449 -46.41%
-
NP to SH 33,447 149,294 125,640 93,674 58,395 130,227 96,261 -50.60%
-
Tax Rate 21.01% 14.78% 13.16% 12.83% 11.47% 20.34% 19.17% -
Total Cost 142,624 412,386 245,291 105,820 29,529 299,120 228,228 -26.92%
-
Net Worth 643,517 547,218 643,039 632,189 599,346 764,391 616,213 2.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 57,424 54,960 54,973 - 70,127 59,826 -
Div Payout % - 38.46% 43.74% 58.69% - 53.85% 62.15% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 643,517 547,218 643,039 632,189 599,346 764,391 616,213 2.93%
NOSH 794,465 675,578 549,606 549,730 549,858 701,276 598,265 20.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.58% 26.58% 33.87% 46.96% 66.42% 25.45% 27.93% -
ROE 5.20% 27.28% 19.54% 14.82% 9.74% 17.04% 15.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.32 83.14 67.49 36.29 15.99 57.21 52.93 -43.79%
EPS 4.21 18.11 22.86 17.04 10.62 18.57 16.09 -59.12%
DPS 0.00 8.50 10.00 10.00 0.00 10.00 10.00 -
NAPS 0.81 0.81 1.17 1.15 1.09 1.09 1.03 -14.81%
Adjusted Per Share Value based on latest NOSH - 549,517
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.32 48.51 32.04 17.23 7.59 34.65 27.35 -32.07%
EPS 2.89 12.89 10.85 8.09 5.04 11.25 8.31 -50.57%
DPS 0.00 4.96 4.75 4.75 0.00 6.06 5.17 -
NAPS 0.5558 0.4726 0.5554 0.546 0.5177 0.6602 0.5322 2.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.75 5.79 4.75 4.90 2.80 2.38 2.01 -
P/RPS 16.80 6.96 7.04 13.50 17.51 4.16 3.80 169.61%
P/EPS 89.07 26.20 20.78 28.76 26.37 12.82 12.49 270.93%
EY 1.12 3.82 4.81 3.48 3.79 7.80 8.00 -73.07%
DY 0.00 1.47 2.11 2.04 0.00 4.20 4.98 -
P/NAPS 4.63 7.15 4.06 4.26 2.57 2.18 1.95 78.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 -
Price 3.56 3.59 5.22 4.72 4.81 2.40 2.27 -
P/RPS 15.95 4.32 7.73 13.01 30.08 4.19 4.29 140.18%
P/EPS 84.56 16.25 22.83 27.70 45.29 12.92 14.11 230.29%
EY 1.18 6.16 4.38 3.61 2.21 7.74 7.09 -69.77%
DY 0.00 2.37 1.92 2.12 0.00 4.17 4.41 -
P/NAPS 4.40 4.43 4.46 4.10 4.41 2.20 2.20 58.80%

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