[DAYANG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 167.17%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 190,050 876,870 635,331 399,045 177,351 561,680 370,931 -35.99%
PBT 45,748 218,606 180,701 110,361 43,962 175,177 144,687 -53.62%
Tax -11,388 -37,530 -33,327 -21,002 -9,235 -25,883 -19,047 -29.05%
NP 34,360 181,076 147,374 89,359 34,727 149,294 125,640 -57.90%
-
NP to SH 34,360 181,076 147,374 89,359 33,447 149,294 125,640 -57.90%
-
Tax Rate 24.89% 17.17% 18.44% 19.03% 21.01% 14.78% 13.16% -
Total Cost 155,690 695,794 487,957 309,686 142,624 412,386 245,291 -26.16%
-
Net Worth 972,948 980,773 759,149 726,093 643,517 547,218 643,039 31.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 58,678 28,880 28,878 - 57,424 54,960 -
Div Payout % - 32.41% 19.60% 32.32% - 38.46% 43.74% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 972,948 980,773 759,149 726,093 643,517 547,218 643,039 31.82%
NOSH 876,530 838,267 825,162 825,106 794,465 675,578 549,606 36.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.08% 20.65% 23.20% 22.39% 19.58% 26.58% 33.87% -
ROE 3.53% 18.46% 19.41% 12.31% 5.20% 27.28% 19.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.68 104.61 76.99 48.36 22.32 83.14 67.49 -53.12%
EPS 3.92 21.95 17.86 10.83 4.21 18.11 22.86 -69.16%
DPS 0.00 7.00 3.50 3.50 0.00 8.50 10.00 -
NAPS 1.11 1.17 0.92 0.88 0.81 0.81 1.17 -3.45%
Adjusted Per Share Value based on latest NOSH - 825,256
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.42 75.74 54.88 34.47 15.32 48.51 32.04 -35.98%
EPS 2.97 15.64 12.73 7.72 2.89 12.89 10.85 -57.87%
DPS 0.00 5.07 2.49 2.49 0.00 4.96 4.75 -
NAPS 0.8404 0.8471 0.6557 0.6271 0.5558 0.4726 0.5554 31.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.33 2.90 3.40 3.60 3.75 5.79 4.75 -
P/RPS 10.75 2.77 4.42 7.44 16.80 6.96 7.04 32.63%
P/EPS 59.44 13.43 19.04 33.24 89.07 26.20 20.78 101.63%
EY 1.68 7.45 5.25 3.01 1.12 3.82 4.81 -50.43%
DY 0.00 2.41 1.03 0.97 0.00 1.47 2.11 -
P/NAPS 2.10 2.48 3.70 4.09 4.63 7.15 4.06 -35.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 -
Price 2.40 2.83 2.88 3.69 3.56 3.59 5.22 -
P/RPS 11.07 2.71 3.74 7.63 15.95 4.32 7.73 27.07%
P/EPS 61.22 13.10 16.13 34.07 84.56 16.25 22.83 93.13%
EY 1.63 7.63 6.20 2.93 1.18 6.16 4.38 -48.29%
DY 0.00 2.47 1.22 0.95 0.00 2.37 1.92 -
P/NAPS 2.16 2.42 3.13 4.19 4.40 4.43 4.46 -38.35%

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