[DAYANG] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -35.28%
YoY- -38.02%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 708,238 730,713 719,504 700,357 778,577 798,443 842,309 -10.86%
PBT 78,683 56,978 101,677 134,951 203,438 220,989 199,131 -46.00%
Tax -24,704 -31,858 -29,887 -25,438 -32,762 -35,487 -38,622 -25.66%
NP 53,979 25,120 71,790 109,513 170,676 185,502 160,509 -51.48%
-
NP to SH 54,542 24,315 74,094 111,423 172,169 188,447 160,509 -51.14%
-
Tax Rate 31.40% 55.91% 29.39% 18.85% 16.10% 16.06% 19.40% -
Total Cost 654,259 705,593 647,714 590,844 607,901 612,941 681,800 -2.69%
-
Net Worth 1,271,598 1,176,533 1,127,413 1,104,530 876,906 1,105,109 1,018,266 15.88%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 30,737 30,737 -
Div Payout % - - - - - 16.31% 19.15% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,271,598 1,176,533 1,127,413 1,104,530 876,906 1,105,109 1,018,266 15.88%
NOSH 876,964 878,009 887,727 876,611 876,906 877,071 877,816 -0.06%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.62% 3.44% 9.98% 15.64% 21.92% 23.23% 19.06% -
ROE 4.29% 2.07% 6.57% 10.09% 19.63% 17.05% 15.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.76 83.22 81.05 79.89 88.79 91.04 95.96 -10.81%
EPS 6.22 2.77 8.35 12.71 19.63 21.49 18.29 -51.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.45 1.34 1.27 1.26 1.00 1.26 1.16 15.96%
Adjusted Per Share Value based on latest NOSH - 876,611
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 61.17 63.11 62.15 60.49 67.25 68.96 72.75 -10.86%
EPS 4.71 2.10 6.40 9.62 14.87 16.28 13.86 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.65 2.65 -
NAPS 1.0983 1.0162 0.9738 0.954 0.7574 0.9545 0.8795 15.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.98 0.995 1.08 1.26 1.40 1.68 2.25 -
P/RPS 1.21 1.20 1.33 1.58 1.58 1.85 2.34 -35.44%
P/EPS 15.76 35.93 12.94 9.91 7.13 7.82 12.31 17.81%
EY 6.35 2.78 7.73 10.09 14.02 12.79 8.13 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 2.08 1.56 -
P/NAPS 0.68 0.74 0.85 1.00 1.40 1.33 1.94 -50.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 22/11/16 24/08/16 25/05/16 29/02/16 27/11/15 25/08/15 -
Price 1.05 0.91 1.01 1.06 1.29 1.47 1.50 -
P/RPS 1.30 1.09 1.25 1.33 1.45 1.61 1.56 -11.39%
P/EPS 16.88 32.86 12.10 8.34 6.57 6.84 8.20 61.46%
EY 5.92 3.04 8.26 11.99 15.22 14.62 12.19 -38.08%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.33 -
P/NAPS 0.72 0.68 0.80 0.84 1.29 1.17 1.29 -32.09%

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