[DAYANG] QoQ Cumulative 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- 18.83%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 635,331 399,045 177,351 561,680 370,931 199,494 87,924 273.31%
PBT 180,701 110,361 43,962 175,177 144,687 107,458 65,959 95.67%
Tax -33,327 -21,002 -9,235 -25,883 -19,047 -13,784 -7,564 168.51%
NP 147,374 89,359 34,727 149,294 125,640 93,674 58,395 85.26%
-
NP to SH 147,374 89,359 33,447 149,294 125,640 93,674 58,395 85.26%
-
Tax Rate 18.44% 19.03% 21.01% 14.78% 13.16% 12.83% 11.47% -
Total Cost 487,957 309,686 142,624 412,386 245,291 105,820 29,529 547.66%
-
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 28,880 28,878 - 57,424 54,960 54,973 - -
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 19.41% 12.31% 5.20% 27.28% 19.54% 14.82% 9.74% -
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 76.99 48.36 22.32 83.14 67.49 36.29 15.99 184.86%
EPS 17.86 10.83 4.21 18.11 22.86 17.04 10.62 41.37%
DPS 3.50 3.50 0.00 8.50 10.00 10.00 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 54.88 34.47 15.32 48.51 32.04 17.23 7.59 273.47%
EPS 12.73 7.72 2.89 12.89 10.85 8.09 5.04 85.36%
DPS 2.49 2.49 0.00 4.96 4.75 4.75 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 4.42 7.44 16.80 6.96 7.04 13.50 17.51 -60.02%
P/EPS 19.04 33.24 89.07 26.20 20.78 28.76 26.37 -19.50%
EY 5.25 3.01 1.12 3.82 4.81 3.48 3.79 24.23%
DY 1.03 0.97 0.00 1.47 2.11 2.04 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 3.74 7.63 15.95 4.32 7.73 13.01 30.08 -75.05%
P/EPS 16.13 34.07 84.56 16.25 22.83 27.70 45.29 -49.72%
EY 6.20 2.93 1.18 6.16 4.38 3.61 2.21 98.78%
DY 1.22 0.95 0.00 2.37 1.92 2.12 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