[DAYANG] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.6%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 876,870 635,331 399,045 177,351 561,680 370,931 199,494 167.60%
PBT 218,606 180,701 110,361 43,962 175,177 144,687 107,458 60.34%
Tax -37,530 -33,327 -21,002 -9,235 -25,883 -19,047 -13,784 94.63%
NP 181,076 147,374 89,359 34,727 149,294 125,640 93,674 54.99%
-
NP to SH 181,076 147,374 89,359 33,447 149,294 125,640 93,674 54.99%
-
Tax Rate 17.17% 18.44% 19.03% 21.01% 14.78% 13.16% 12.83% -
Total Cost 695,794 487,957 309,686 142,624 412,386 245,291 105,820 249.77%
-
Net Worth 980,773 759,149 726,093 643,517 547,218 643,039 632,189 33.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 58,678 28,880 28,878 - 57,424 54,960 54,973 4.43%
Div Payout % 32.41% 19.60% 32.32% - 38.46% 43.74% 58.69% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 980,773 759,149 726,093 643,517 547,218 643,039 632,189 33.90%
NOSH 838,267 825,162 825,106 794,465 675,578 549,606 549,730 32.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.65% 23.20% 22.39% 19.58% 26.58% 33.87% 46.96% -
ROE 18.46% 19.41% 12.31% 5.20% 27.28% 19.54% 14.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 104.61 76.99 48.36 22.32 83.14 67.49 36.29 102.15%
EPS 21.95 17.86 10.83 4.21 18.11 22.86 17.04 18.33%
DPS 7.00 3.50 3.50 0.00 8.50 10.00 10.00 -21.11%
NAPS 1.17 0.92 0.88 0.81 0.81 1.17 1.15 1.15%
Adjusted Per Share Value based on latest NOSH - 794,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.74 54.88 34.47 15.32 48.51 32.04 17.23 167.62%
EPS 15.64 12.73 7.72 2.89 12.89 10.85 8.09 55.00%
DPS 5.07 2.49 2.49 0.00 4.96 4.75 4.75 4.42%
NAPS 0.8471 0.6557 0.6271 0.5558 0.4726 0.5554 0.546 33.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 3.40 3.60 3.75 5.79 4.75 4.90 -
P/RPS 2.77 4.42 7.44 16.80 6.96 7.04 13.50 -65.11%
P/EPS 13.43 19.04 33.24 89.07 26.20 20.78 28.76 -39.72%
EY 7.45 5.25 3.01 1.12 3.82 4.81 3.48 65.87%
DY 2.41 1.03 0.97 0.00 1.47 2.11 2.04 11.71%
P/NAPS 2.48 3.70 4.09 4.63 7.15 4.06 4.26 -30.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 -
Price 2.83 2.88 3.69 3.56 3.59 5.22 4.72 -
P/RPS 2.71 3.74 7.63 15.95 4.32 7.73 13.01 -64.76%
P/EPS 13.10 16.13 34.07 84.56 16.25 22.83 27.70 -39.21%
EY 7.63 6.20 2.93 1.18 6.16 4.38 3.61 64.46%
DY 2.47 1.22 0.95 0.00 2.37 1.92 2.12 10.69%
P/NAPS 2.42 3.13 4.19 4.40 4.43 4.46 4.10 -29.56%

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