[DAYANG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.02%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 779,099 556,904 364,484 190,050 876,870 635,331 399,045 56.02%
PBT 202,017 184,029 91,830 45,748 218,606 180,701 110,361 49.47%
Tax -32,015 -31,284 -22,094 -11,388 -37,530 -33,327 -21,002 32.35%
NP 170,002 152,745 69,736 34,360 181,076 147,374 89,359 53.35%
-
NP to SH 171,562 155,690 69,736 34,360 181,076 147,374 89,359 54.29%
-
Tax Rate 15.85% 17.00% 24.06% 24.89% 17.17% 18.44% 19.03% -
Total Cost 609,097 404,159 294,748 155,690 695,794 487,957 309,686 56.78%
-
Net Worth 1,192,864 1,105,179 1,017,531 972,948 980,773 759,149 726,093 39.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 58,678 28,880 28,878 -
Div Payout % - - - - 32.41% 19.60% 32.32% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,192,864 1,105,179 1,017,531 972,948 980,773 759,149 726,093 39.10%
NOSH 877,106 877,126 877,182 876,530 838,267 825,162 825,106 4.14%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.82% 27.43% 19.13% 18.08% 20.65% 23.20% 22.39% -
ROE 14.38% 14.09% 6.85% 3.53% 18.46% 19.41% 12.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 88.83 63.49 41.55 21.68 104.61 76.99 48.36 49.81%
EPS 19.56 17.75 7.95 3.92 21.95 17.86 10.83 48.14%
DPS 0.00 0.00 0.00 0.00 7.00 3.50 3.50 -
NAPS 1.36 1.26 1.16 1.11 1.17 0.92 0.88 33.56%
Adjusted Per Share Value based on latest NOSH - 876,530
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 67.29 48.10 31.48 16.42 75.74 54.88 34.47 56.00%
EPS 14.82 13.45 6.02 2.97 15.64 12.73 7.72 54.27%
DPS 0.00 0.00 0.00 0.00 5.07 2.49 2.49 -
NAPS 1.0303 0.9546 0.8789 0.8404 0.8471 0.6557 0.6271 39.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.40 1.68 2.25 2.33 2.90 3.40 3.60 -
P/RPS 1.58 2.65 5.41 10.75 2.77 4.42 7.44 -64.30%
P/EPS 7.16 9.46 28.30 59.44 13.43 19.04 33.24 -63.96%
EY 13.97 10.57 3.53 1.68 7.45 5.25 3.01 177.46%
DY 0.00 0.00 0.00 0.00 2.41 1.03 0.97 -
P/NAPS 1.03 1.33 1.94 2.10 2.48 3.70 4.09 -60.02%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 25/08/15 25/05/15 25/02/15 26/11/14 22/08/14 -
Price 1.29 1.47 1.50 2.40 2.83 2.88 3.69 -
P/RPS 1.45 2.32 3.61 11.07 2.71 3.74 7.63 -66.84%
P/EPS 6.60 8.28 18.87 61.22 13.10 16.13 34.07 -66.42%
EY 15.16 12.07 5.30 1.63 7.63 6.20 2.93 198.25%
DY 0.00 0.00 0.00 0.00 2.47 1.22 0.95 -
P/NAPS 0.95 1.17 1.29 2.16 2.42 3.13 4.19 -62.71%

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