[DAYANG] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.41%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 719,504 700,357 778,577 798,443 842,309 889,569 876,870 -12.36%
PBT 101,677 134,951 203,438 220,989 199,131 219,448 217,662 -39.82%
Tax -29,887 -25,438 -32,762 -35,487 -38,622 -39,683 -37,530 -14.09%
NP 71,790 109,513 170,676 185,502 160,509 179,765 180,132 -45.87%
-
NP to SH 74,094 111,423 172,169 188,447 160,509 179,765 180,132 -44.72%
-
Tax Rate 29.39% 18.85% 16.10% 16.06% 19.40% 18.08% 17.24% -
Total Cost 647,714 590,844 607,901 612,941 681,800 709,804 696,738 -4.75%
-
Net Worth 1,127,413 1,104,530 876,906 1,105,109 1,018,266 972,948 878,225 18.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 30,737 30,737 59,621 59,621 -
Div Payout % - - - 16.31% 19.15% 33.17% 33.10% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,127,413 1,104,530 876,906 1,105,109 1,018,266 972,948 878,225 18.13%
NOSH 887,727 876,611 876,906 877,071 877,816 876,530 878,225 0.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.98% 15.64% 21.92% 23.23% 19.06% 20.21% 20.54% -
ROE 6.57% 10.09% 19.63% 17.05% 15.76% 18.48% 20.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 81.05 79.89 88.79 91.04 95.96 101.49 99.85 -12.99%
EPS 8.35 12.71 19.63 21.49 18.29 20.51 20.51 -45.09%
DPS 0.00 0.00 0.00 3.50 3.50 6.80 6.79 -
NAPS 1.27 1.26 1.00 1.26 1.16 1.11 1.00 17.29%
Adjusted Per Share Value based on latest NOSH - 877,071
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 62.15 60.49 67.25 68.96 72.75 76.83 75.74 -12.36%
EPS 6.40 9.62 14.87 16.28 13.86 15.53 15.56 -44.72%
DPS 0.00 0.00 0.00 2.65 2.65 5.15 5.15 -
NAPS 0.9738 0.954 0.7574 0.9545 0.8795 0.8404 0.7585 18.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.08 1.26 1.40 1.68 2.25 2.33 2.90 -
P/RPS 1.33 1.58 1.58 1.85 2.34 2.30 2.90 -40.55%
P/EPS 12.94 9.91 7.13 7.82 12.31 11.36 14.14 -5.74%
EY 7.73 10.09 14.02 12.79 8.13 8.80 7.07 6.13%
DY 0.00 0.00 0.00 2.08 1.56 2.92 2.34 -
P/NAPS 0.85 1.00 1.40 1.33 1.94 2.10 2.90 -55.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 27/11/15 25/08/15 25/05/15 25/02/15 -
Price 1.01 1.06 1.29 1.47 1.50 2.40 2.83 -
P/RPS 1.25 1.33 1.45 1.61 1.56 2.36 2.83 -42.03%
P/EPS 12.10 8.34 6.57 6.84 8.20 11.70 13.80 -8.39%
EY 8.26 11.99 15.22 14.62 12.19 8.55 7.25 9.09%
DY 0.00 0.00 0.00 2.38 2.33 2.83 2.40 -
P/NAPS 0.80 0.84 1.29 1.17 1.29 2.16 2.83 -56.96%

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