[DAYANG] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 55.61%
YoY- 76.2%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,502,539 1,397,795 1,247,687 1,112,987 984,209 978,789 936,468 36.93%
PBT 601,923 498,937 401,385 337,364 232,410 201,348 163,103 138.24%
Tax -163,467 -138,513 -117,242 -102,282 -75,854 -72,414 -62,350 89.80%
NP 438,456 360,424 284,143 235,082 156,556 128,934 100,753 165.83%
-
NP to SH 388,071 329,516 262,771 218,920 140,689 117,205 94,537 155.71%
-
Tax Rate 27.16% 27.76% 29.21% 30.32% 32.64% 35.96% 38.23% -
Total Cost 1,064,083 1,037,371 963,544 877,905 827,653 849,855 835,715 17.42%
-
Net Worth 1,806,123 1,794,546 1,667,191 1,655,613 1,586,147 1,516,680 1,412,481 17.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 86,832 69,466 69,466 52,099 52,099 52,099 52,099 40.44%
Div Payout % 22.38% 21.08% 26.44% 23.80% 37.03% 44.45% 55.11% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,806,123 1,794,546 1,667,191 1,655,613 1,586,147 1,516,680 1,412,481 17.75%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,157,771 1,157,771 1,157,771 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 29.18% 25.79% 22.77% 21.12% 15.91% 13.17% 10.76% -
ROE 21.49% 18.36% 15.76% 13.22% 8.87% 7.73% 6.69% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 129.78 120.73 107.77 96.13 85.01 84.54 80.89 36.93%
EPS 33.52 28.46 22.70 18.91 12.15 10.12 8.17 155.62%
DPS 7.50 6.00 6.00 4.50 4.50 4.50 4.50 40.44%
NAPS 1.56 1.55 1.44 1.43 1.37 1.31 1.22 17.75%
Adjusted Per Share Value based on latest NOSH - 1,157,771
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 129.78 120.73 107.77 96.13 85.01 84.54 80.89 36.93%
EPS 33.52 28.46 22.70 18.91 12.15 10.12 8.17 155.62%
DPS 7.50 6.00 6.00 4.50 4.50 4.50 4.50 40.44%
NAPS 1.56 1.55 1.44 1.43 1.37 1.31 1.22 17.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.28 2.63 2.41 1.60 1.93 1.28 1.34 -
P/RPS 1.76 2.18 2.24 1.66 2.27 1.51 1.66 3.96%
P/EPS 6.80 9.24 10.62 8.46 15.88 12.64 16.41 -44.32%
EY 14.70 10.82 9.42 11.82 6.30 7.91 6.09 79.65%
DY 3.29 2.28 2.49 2.81 2.33 3.52 3.36 -1.38%
P/NAPS 1.46 1.70 1.67 1.12 1.41 0.98 1.10 20.71%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 22/02/24 23/11/23 24/08/23 23/05/23 -
Price 2.18 2.60 2.82 2.23 1.79 1.57 1.35 -
P/RPS 1.68 2.15 2.62 2.32 2.11 1.86 1.67 0.39%
P/EPS 6.50 9.14 12.42 11.79 14.73 15.51 16.53 -46.23%
EY 15.38 10.95 8.05 8.48 6.79 6.45 6.05 85.94%
DY 3.44 2.31 2.13 2.02 2.51 2.87 3.33 2.18%
P/NAPS 1.40 1.68 1.96 1.56 1.31 1.20 1.11 16.68%

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