[DAYANG] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 422.04%
YoY- -68.21%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,046,183 937,641 695,485 708,238 779,099 876,870 561,680 10.91%
PBT 335,239 220,027 -63,839 78,684 202,017 218,606 175,177 11.41%
Tax -107,995 -71,972 -88,377 -24,704 -32,015 -37,530 -25,883 26.86%
NP 227,244 148,055 -152,216 53,980 170,002 181,076 149,294 7.24%
-
NP to SH 236,276 164,223 -143,933 54,543 171,562 181,076 149,294 7.94%
-
Tax Rate 32.21% 32.71% - 31.40% 15.85% 17.17% 14.78% -
Total Cost 818,939 789,586 847,701 654,258 609,097 695,794 412,386 12.10%
-
Net Worth 1,330,682 1,128,827 945,513 1,272,340 1,192,864 980,773 547,218 15.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 58,678 57,424 -
Div Payout % - - - - - 32.41% 38.46% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,330,682 1,128,827 945,513 1,272,340 1,192,864 980,773 547,218 15.95%
NOSH 1,061,290 964,809 964,809 877,476 877,106 838,267 675,578 7.81%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 21.72% 15.79% -21.89% 7.62% 21.82% 20.65% 26.58% -
ROE 17.76% 14.55% -15.22% 4.29% 14.38% 18.46% 27.28% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 106.92 97.18 72.09 80.71 88.83 104.61 83.14 4.27%
EPS 24.40 17.02 -15.36 6.22 19.56 21.95 18.11 5.09%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 8.50 -
NAPS 1.36 1.17 0.98 1.45 1.36 1.17 0.81 9.01%
Adjusted Per Share Value based on latest NOSH - 876,964
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 90.36 80.99 60.07 61.17 67.29 75.74 48.51 10.91%
EPS 20.41 14.18 -12.43 4.71 14.82 15.64 12.89 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 5.07 4.96 -
NAPS 1.1493 0.975 0.8167 1.099 1.0303 0.8471 0.4726 15.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.51 0.54 0.68 0.98 1.40 2.90 5.79 -
P/RPS 2.35 0.56 0.94 1.21 1.58 2.77 6.96 -16.54%
P/EPS 10.39 3.17 -4.56 15.77 7.16 13.43 26.20 -14.27%
EY 9.62 31.52 -21.94 6.34 13.97 7.45 3.82 16.63%
DY 0.00 0.00 0.00 0.00 0.00 2.41 1.47 -
P/NAPS 1.85 0.46 0.69 0.68 1.03 2.48 7.15 -20.16%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 23/02/18 22/02/17 29/02/16 25/02/15 26/02/14 -
Price 2.94 0.795 0.84 1.05 1.29 2.83 3.59 -
P/RPS 2.75 0.82 1.17 1.30 1.45 2.71 4.32 -7.24%
P/EPS 12.17 4.67 -5.63 16.89 6.60 13.10 16.25 -4.70%
EY 8.21 21.41 -17.76 5.92 15.16 7.63 6.16 4.90%
DY 0.00 0.00 0.00 0.00 0.00 2.47 2.37 -
P/NAPS 2.16 0.68 0.86 0.72 0.95 2.42 4.43 -11.27%

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