[DAYANG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 64.92%
YoY- 17.3%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 364,484 190,050 876,870 635,331 399,045 177,351 561,680 -25.10%
PBT 91,830 45,748 218,606 180,701 110,361 43,962 175,177 -35.06%
Tax -22,094 -11,388 -37,530 -33,327 -21,002 -9,235 -25,883 -10.04%
NP 69,736 34,360 181,076 147,374 89,359 34,727 149,294 -39.88%
-
NP to SH 69,736 34,360 181,076 147,374 89,359 33,447 149,294 -39.88%
-
Tax Rate 24.06% 24.89% 17.17% 18.44% 19.03% 21.01% 14.78% -
Total Cost 294,748 155,690 695,794 487,957 309,686 142,624 412,386 -20.10%
-
Net Worth 1,017,531 972,948 980,773 759,149 726,093 643,517 547,218 51.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 58,678 28,880 28,878 - 57,424 -
Div Payout % - - 32.41% 19.60% 32.32% - 38.46% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,017,531 972,948 980,773 759,149 726,093 643,517 547,218 51.38%
NOSH 877,182 876,530 838,267 825,162 825,106 794,465 675,578 19.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.13% 18.08% 20.65% 23.20% 22.39% 19.58% 26.58% -
ROE 6.85% 3.53% 18.46% 19.41% 12.31% 5.20% 27.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.55 21.68 104.61 76.99 48.36 22.32 83.14 -37.10%
EPS 7.95 3.92 21.95 17.86 10.83 4.21 18.11 -42.32%
DPS 0.00 0.00 7.00 3.50 3.50 0.00 8.50 -
NAPS 1.16 1.11 1.17 0.92 0.88 0.81 0.81 27.13%
Adjusted Per Share Value based on latest NOSH - 825,248
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.48 16.42 75.74 54.88 34.47 15.32 48.51 -25.10%
EPS 6.02 2.97 15.64 12.73 7.72 2.89 12.89 -39.88%
DPS 0.00 0.00 5.07 2.49 2.49 0.00 4.96 -
NAPS 0.8789 0.8404 0.8471 0.6557 0.6271 0.5558 0.4726 51.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.25 2.33 2.90 3.40 3.60 3.75 5.79 -
P/RPS 5.41 10.75 2.77 4.42 7.44 16.80 6.96 -15.49%
P/EPS 28.30 59.44 13.43 19.04 33.24 89.07 26.20 5.28%
EY 3.53 1.68 7.45 5.25 3.01 1.12 3.82 -5.14%
DY 0.00 0.00 2.41 1.03 0.97 0.00 1.47 -
P/NAPS 1.94 2.10 2.48 3.70 4.09 4.63 7.15 -58.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 -
Price 1.50 2.40 2.83 2.88 3.69 3.56 3.59 -
P/RPS 3.61 11.07 2.71 3.74 7.63 15.95 4.32 -11.31%
P/EPS 18.87 61.22 13.10 16.13 34.07 84.56 16.25 10.50%
EY 5.30 1.63 7.63 6.20 2.93 1.18 6.16 -9.56%
DY 0.00 0.00 2.47 1.22 0.95 0.00 2.37 -
P/NAPS 1.29 2.16 2.42 3.13 4.19 4.40 4.43 -56.16%

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