[DAYANG] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.39%
YoY- -44.66%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 221,694 177,351 190,749 171,437 111,570 87,924 84,538 90.50%
PBT 66,399 43,962 30,490 37,229 41,499 65,959 18,725 133.07%
Tax -11,767 -9,235 -6,836 -5,263 -6,220 -7,564 -5,078 75.38%
NP 54,632 34,727 23,654 31,966 35,279 58,395 13,647 152.76%
-
NP to SH 54,632 33,447 23,654 31,966 35,279 58,395 33,967 37.39%
-
Tax Rate 17.72% 21.01% 22.42% 14.14% 14.99% 11.47% 27.12% -
Total Cost 167,062 142,624 167,095 139,471 76,291 29,529 70,891 77.36%
-
Net Worth 726,225 643,517 663,570 642,615 631,944 599,346 1,492,904 -38.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 28,883 - 40,961 - 27,475 - 68,481 -43.84%
Div Payout % 52.87% - 173.17% - 77.88% - 201.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,225 643,517 663,570 642,615 631,944 599,346 1,492,904 -38.22%
NOSH 825,256 794,465 819,222 549,243 549,517 549,858 1,369,637 -28.72%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.64% 19.58% 12.40% 18.65% 31.62% 66.42% 16.14% -
ROE 7.52% 5.20% 3.56% 4.97% 5.58% 9.74% 2.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.86 22.32 23.28 31.21 20.30 15.99 6.17 167.33%
EPS 6.62 4.21 2.87 5.82 6.42 10.62 2.48 92.77%
DPS 3.50 0.00 5.00 0.00 5.00 0.00 5.00 -21.21%
NAPS 0.88 0.81 0.81 1.17 1.15 1.09 1.09 -13.33%
Adjusted Per Share Value based on latest NOSH - 549,243
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.15 15.32 16.48 14.81 9.64 7.59 7.30 90.54%
EPS 4.72 2.89 2.04 2.76 3.05 5.04 2.93 37.53%
DPS 2.49 0.00 3.54 0.00 2.37 0.00 5.91 -43.88%
NAPS 0.6273 0.5558 0.5731 0.555 0.5458 0.5177 1.2895 -38.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.60 3.75 5.79 4.75 4.90 2.80 2.38 -
P/RPS 13.40 16.80 24.87 15.22 24.13 17.51 38.56 -50.66%
P/EPS 54.38 89.07 200.53 81.62 76.32 26.37 95.97 -31.59%
EY 1.84 1.12 0.50 1.23 1.31 3.79 1.04 46.43%
DY 0.97 0.00 0.86 0.00 1.02 0.00 2.10 -40.33%
P/NAPS 4.09 4.63 7.15 4.06 4.26 2.57 2.18 52.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 -
Price 3.69 3.56 3.59 5.22 4.72 4.81 2.40 -
P/RPS 13.74 15.95 15.42 16.72 23.25 30.08 38.88 -50.11%
P/EPS 55.74 84.56 124.33 89.69 73.52 45.29 96.77 -30.84%
EY 1.79 1.18 0.80 1.11 1.36 2.21 1.03 44.69%
DY 0.95 0.00 1.39 0.00 1.06 0.00 2.08 -40.77%
P/NAPS 4.19 4.40 4.43 4.46 4.10 4.41 2.20 53.82%

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