[DAYANG] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.15%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 876,870 826,080 761,231 651,107 561,680 455,469 411,200 65.44%
PBT 217,662 211,191 178,080 153,180 175,177 163,490 178,133 14.25%
Tax -37,530 -40,163 -33,101 -27,554 -25,883 -25,056 -30,317 15.24%
NP 180,132 171,028 144,979 125,626 149,294 138,434 147,816 14.04%
-
NP to SH 180,132 171,028 144,979 125,626 118,345 127,805 137,187 19.84%
-
Tax Rate 17.24% 19.02% 18.59% 17.99% 14.78% 15.33% 17.02% -
Total Cost 696,738 655,052 616,252 525,481 412,386 317,035 263,384 90.93%
-
Net Worth 878,225 759,229 726,225 643,517 663,570 549,243 549,517 36.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 59,621 69,845 69,845 68,436 68,436 95,957 134,366 -41.73%
Div Payout % 33.10% 40.84% 48.18% 54.48% 57.83% 75.08% 97.94% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 878,225 759,229 726,225 643,517 663,570 549,243 549,517 36.57%
NOSH 878,225 825,248 825,256 794,465 819,222 549,243 549,517 36.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.54% 20.70% 19.05% 19.29% 26.58% 30.39% 35.95% -
ROE 20.51% 22.53% 19.96% 19.52% 17.83% 23.27% 24.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 99.85 100.10 92.24 81.96 68.56 82.93 74.83 21.13%
EPS 20.51 20.72 17.57 15.81 14.45 23.27 24.97 -12.26%
DPS 6.79 8.46 8.46 8.61 8.35 17.47 24.45 -57.33%
NAPS 1.00 0.92 0.88 0.81 0.81 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 794,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.74 71.35 65.75 56.24 48.51 39.34 35.52 65.43%
EPS 15.56 14.77 12.52 10.85 10.22 11.04 11.85 19.85%
DPS 5.15 6.03 6.03 5.91 5.91 8.29 11.61 -41.75%
NAPS 0.7585 0.6558 0.6273 0.5558 0.5731 0.4744 0.4746 36.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 3.40 3.60 3.75 5.79 4.75 4.90 -
P/RPS 2.90 3.40 3.90 4.58 8.44 5.73 6.55 -41.82%
P/EPS 14.14 16.41 20.49 23.72 40.08 20.41 19.63 -19.59%
EY 7.07 6.10 4.88 4.22 2.49 4.90 5.09 24.41%
DY 2.34 2.49 2.35 2.30 1.44 3.68 4.99 -39.55%
P/NAPS 2.90 3.70 4.09 4.63 7.15 4.75 4.90 -29.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 -
Price 2.83 2.88 3.69 3.56 3.59 5.22 4.72 -
P/RPS 2.83 2.88 4.00 4.34 5.24 6.29 6.31 -41.32%
P/EPS 13.80 13.90 21.00 22.51 24.85 22.43 18.91 -18.89%
EY 7.25 7.20 4.76 4.44 4.02 4.46 5.29 23.31%
DY 2.40 2.94 2.29 2.42 2.33 3.35 5.18 -40.03%
P/NAPS 2.83 3.13 4.19 4.40 4.43 5.22 4.72 -28.82%

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