[DAYANG] QoQ TTM 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- 15.41%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 889,569 876,870 826,080 761,231 651,107 561,680 455,469 56.31%
PBT 219,448 217,662 211,191 178,080 153,180 175,177 163,490 21.70%
Tax -39,683 -37,530 -40,163 -33,101 -27,554 -25,883 -25,056 35.90%
NP 179,765 180,132 171,028 144,979 125,626 149,294 138,434 19.04%
-
NP to SH 179,765 180,132 171,028 144,979 125,626 118,345 127,805 25.56%
-
Tax Rate 18.08% 17.24% 19.02% 18.59% 17.99% 14.78% 15.33% -
Total Cost 709,804 696,738 655,052 616,252 525,481 412,386 317,035 71.22%
-
Net Worth 972,948 878,225 759,229 726,225 643,517 663,570 549,243 46.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 59,621 59,621 69,845 69,845 68,436 68,436 95,957 -27.20%
Div Payout % 33.17% 33.10% 40.84% 48.18% 54.48% 57.83% 75.08% -
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 972,948 878,225 759,229 726,225 643,517 663,570 549,243 46.45%
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 20.21% 20.54% 20.70% 19.05% 19.29% 26.58% 30.39% -
ROE 18.48% 20.51% 22.53% 19.96% 19.52% 17.83% 23.27% -
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 101.49 99.85 100.10 92.24 81.96 68.56 82.93 14.42%
EPS 20.51 20.51 20.72 17.57 15.81 14.45 23.27 -8.07%
DPS 6.80 6.79 8.46 8.46 8.61 8.35 17.47 -46.72%
NAPS 1.11 1.00 0.92 0.88 0.81 0.81 1.00 7.21%
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 76.83 75.74 71.35 65.75 56.24 48.51 39.34 56.30%
EPS 15.53 15.56 14.77 12.52 10.85 10.22 11.04 25.57%
DPS 5.15 5.15 6.03 6.03 5.91 5.91 8.29 -27.21%
NAPS 0.8404 0.7585 0.6558 0.6273 0.5558 0.5731 0.4744 46.45%
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 2.30 2.90 3.40 3.90 4.58 8.44 5.73 -45.61%
P/EPS 11.36 14.14 16.41 20.49 23.72 40.08 20.41 -32.36%
EY 8.80 7.07 6.10 4.88 4.22 2.49 4.90 47.80%
DY 2.92 2.34 2.49 2.35 2.30 1.44 3.68 -14.30%
P/NAPS 2.10 2.90 3.70 4.09 4.63 7.15 4.75 -41.99%
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 2.36 2.83 2.88 4.00 4.34 5.24 6.29 -48.01%
P/EPS 11.70 13.80 13.90 21.00 22.51 24.85 22.43 -35.22%
EY 8.55 7.25 7.20 4.76 4.44 4.02 4.46 54.38%
DY 2.83 2.40 2.94 2.29 2.42 2.33 3.35 -10.64%
P/NAPS 2.16 2.83 3.13 4.19 4.40 4.43 5.22 -44.50%

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