[DAYANG] QoQ 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- 63.34%
YoY- 54.86%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 190,050 241,539 236,286 221,694 177,351 190,749 171,437 7.11%
PBT 45,748 36,961 70,340 66,399 43,962 30,490 37,229 14.74%
Tax -11,388 -4,203 -12,325 -11,767 -9,235 -6,836 -5,263 67.37%
NP 34,360 32,758 58,015 54,632 34,727 23,654 31,966 4.93%
-
NP to SH 34,360 32,758 58,015 54,632 33,447 23,654 31,966 4.93%
-
Tax Rate 24.89% 11.37% 17.52% 17.72% 21.01% 22.42% 14.14% -
Total Cost 155,690 208,781 178,271 167,062 142,624 167,095 139,471 7.61%
-
Net Worth 972,948 878,225 759,229 726,225 643,517 663,570 642,615 31.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 30,737 - 28,883 - 40,961 - -
Div Payout % - 93.83% - 52.87% - 173.17% - -
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 972,948 878,225 759,229 726,225 643,517 663,570 642,615 31.88%
NOSH 876,530 878,225 825,248 825,256 794,465 819,222 549,243 36.60%
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% 13.56% 24.55% 24.64% 19.58% 12.40% 18.65% -
ROE 3.53% 3.73% 7.64% 7.52% 5.20% 3.56% 4.97% -
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 27.50 28.63 26.86 22.32 23.28 31.21 -21.58%
EPS 3.92 3.97 7.03 6.62 4.21 2.87 5.82 -23.18%
DPS 0.00 3.50 0.00 3.50 0.00 5.00 0.00 -
NAPS 1.11 1.00 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 20.86 20.41 19.15 15.32 16.48 14.81 7.12%
EPS 2.97 2.83 5.01 4.72 2.89 2.04 2.76 5.01%
DPS 0.00 2.65 0.00 2.49 0.00 3.54 0.00 -
NAPS 0.8404 0.7585 0.6558 0.6273 0.5558 0.5731 0.555 31.89%
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 10.54 11.87 13.40 16.80 24.87 15.22 -20.70%
P/EPS 59.44 77.75 48.36 54.38 89.07 200.53 81.62 -19.07%
EY 1.68 1.29 2.07 1.84 1.12 0.50 1.23 23.12%
DY 0.00 1.21 0.00 0.97 0.00 0.86 0.00 -
P/NAPS 2.10 2.90 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 10.29 10.06 13.74 15.95 15.42 16.72 -24.05%
P/EPS 61.22 75.87 40.97 55.74 84.56 124.33 89.69 -22.49%
EY 1.63 1.32 2.44 1.79 1.18 0.80 1.11 29.22%
DY 0.00 1.24 0.00 0.95 0.00 1.39 0.00 -
P/NAPS 2.16 2.83 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