[DAYANG] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 118.43%
YoY- -94.97%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,014,884 869,324 695,640 678,720 742,538 847,108 494,574 12.72%
PBT 287,360 118,388 -76,729 50,092 245,372 240,934 192,916 6.86%
Tax -87,320 -56,085 -46,614 -40,506 -41,712 -44,436 -25,396 22.84%
NP 200,040 62,302 -123,344 9,585 203,660 196,498 167,520 2.99%
-
NP to SH 210,733 88,664 -119,574 10,448 207,586 196,498 167,520 3.89%
-
Tax Rate 30.39% 47.37% - 80.86% 17.00% 18.44% 13.16% -
Total Cost 814,844 807,021 818,984 669,134 538,878 650,609 327,054 16.42%
-
Net Worth 1,292,845 1,032,346 771,848 1,179,802 1,105,179 759,149 643,039 12.33%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 38,507 73,280 -
Div Payout % - - - - - 19.60% 43.74% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,292,845 1,032,346 771,848 1,179,802 1,105,179 759,149 643,039 12.33%
NOSH 964,809 964,809 964,809 880,449 877,126 825,162 549,606 9.82%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 19.71% 7.17% -17.73% 1.41% 27.43% 23.20% 33.87% -
ROE 16.30% 8.59% -15.49% 0.89% 18.78% 25.88% 26.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 105.19 90.10 72.10 77.09 84.66 102.66 89.99 2.63%
EPS 21.84 9.19 -12.89 1.19 23.67 23.81 30.48 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 13.33 -
NAPS 1.34 1.07 0.80 1.34 1.26 0.92 1.17 2.28%
Adjusted Per Share Value based on latest NOSH - 878,009
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 87.66 75.09 60.08 58.62 64.14 73.17 42.72 12.72%
EPS 18.20 7.66 -10.33 0.90 17.93 16.97 14.47 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 6.33 -
NAPS 1.1167 0.8917 0.6667 1.019 0.9546 0.6557 0.5554 12.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.68 0.76 0.99 0.995 1.68 3.40 4.75 -
P/RPS 1.60 0.84 1.37 1.29 1.98 3.31 5.28 -18.03%
P/EPS 7.69 8.27 -7.99 83.85 7.10 14.28 15.58 -11.09%
EY 13.00 12.09 -12.52 1.19 14.09 7.00 6.42 12.47%
DY 0.00 0.00 0.00 0.00 0.00 1.37 2.81 -
P/NAPS 1.25 0.71 1.24 0.74 1.33 3.70 4.06 -17.81%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 21/11/17 22/11/16 27/11/15 26/11/14 26/11/13 -
Price 2.07 0.70 0.61 0.91 1.47 2.88 5.22 -
P/RPS 1.97 0.78 0.85 1.18 1.74 2.81 5.80 -16.46%
P/EPS 9.48 7.62 -4.92 76.69 6.21 12.09 17.13 -9.38%
EY 10.55 13.13 -20.32 1.30 16.10 8.27 5.84 10.35%
DY 0.00 0.00 0.00 0.00 0.00 1.62 2.55 -
P/NAPS 1.54 0.65 0.76 0.68 1.17 3.13 4.46 -16.23%

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