[DAYANG] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.4%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 826,080 761,231 651,107 561,680 455,469 411,200 414,299 58.35%
PBT 211,191 178,080 153,180 175,177 163,490 178,133 174,023 13.76%
Tax -40,163 -33,101 -27,554 -25,883 -25,056 -30,317 -30,112 21.14%
NP 171,028 144,979 125,626 149,294 138,434 147,816 143,911 12.18%
-
NP to SH 171,028 144,979 125,626 118,345 127,805 137,187 133,523 17.92%
-
Tax Rate 19.02% 18.59% 17.99% 14.78% 15.33% 17.02% 17.30% -
Total Cost 655,052 616,252 525,481 412,386 317,035 263,384 270,388 80.28%
-
Net Worth 759,229 726,225 643,517 663,570 549,243 549,517 549,858 23.97%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 69,845 69,845 68,436 68,436 95,957 134,366 134,574 -35.39%
Div Payout % 40.84% 48.18% 54.48% 57.83% 75.08% 97.94% 100.79% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 759,229 726,225 643,517 663,570 549,243 549,517 549,858 23.97%
NOSH 825,248 825,256 794,465 819,222 549,243 549,517 549,858 31.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.70% 19.05% 19.29% 26.58% 30.39% 35.95% 34.74% -
ROE 22.53% 19.96% 19.52% 17.83% 23.27% 24.97% 24.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 100.10 92.24 81.96 68.56 82.93 74.83 75.35 20.82%
EPS 20.72 17.57 15.81 14.45 23.27 24.97 24.28 -10.02%
DPS 8.46 8.46 8.61 8.35 17.47 24.45 24.47 -50.70%
NAPS 0.92 0.88 0.81 0.81 1.00 1.00 1.00 -5.40%
Adjusted Per Share Value based on latest NOSH - 819,222
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.35 65.75 56.24 48.51 39.34 35.52 35.78 58.36%
EPS 14.77 12.52 10.85 10.22 11.04 11.85 11.53 17.93%
DPS 6.03 6.03 5.91 5.91 8.29 11.61 11.62 -35.39%
NAPS 0.6558 0.6273 0.5558 0.5731 0.4744 0.4746 0.4749 23.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.40 3.60 3.75 5.79 4.75 4.90 2.80 -
P/RPS 3.40 3.90 4.58 8.44 5.73 6.55 3.72 -5.81%
P/EPS 16.41 20.49 23.72 40.08 20.41 19.63 11.53 26.50%
EY 6.10 4.88 4.22 2.49 4.90 5.09 8.67 -20.87%
DY 2.49 2.35 2.30 1.44 3.68 4.99 8.74 -56.66%
P/NAPS 3.70 4.09 4.63 7.15 4.75 4.90 2.80 20.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 -
Price 2.88 3.69 3.56 3.59 5.22 4.72 4.81 -
P/RPS 2.88 4.00 4.34 5.24 6.29 6.31 6.38 -41.12%
P/EPS 13.90 21.00 22.51 24.85 22.43 18.91 19.81 -21.02%
EY 7.20 4.76 4.44 4.02 4.46 5.29 5.05 26.64%
DY 2.94 2.29 2.42 2.33 3.35 5.18 5.09 -30.62%
P/NAPS 3.13 4.19 4.40 4.43 5.22 4.72 4.81 -24.88%

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