[DAYANG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.12%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 509,040 556,904 635,331 370,931 316,677 283,193 171,970 19.80%
PBT 37,569 184,029 180,701 144,687 109,432 90,692 60,978 -7.74%
Tax -30,380 -31,284 -33,327 -19,047 -20,983 -19,380 -10,915 18.58%
NP 7,189 152,745 147,374 125,640 88,449 71,312 50,063 -27.61%
-
NP to SH 7,836 155,690 147,374 125,640 96,261 71,312 50,063 -26.56%
-
Tax Rate 80.86% 17.00% 18.44% 13.16% 19.17% 21.37% 17.90% -
Total Cost 501,851 404,159 487,957 245,291 228,228 211,881 121,907 26.57%
-
Net Worth 1,179,802 1,105,179 759,149 643,039 616,213 482,050 355,581 22.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 28,880 54,960 59,826 26,198 17,603 -
Div Payout % - - 19.60% 43.74% 62.15% 36.74% 35.16% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,179,802 1,105,179 759,149 643,039 616,213 482,050 355,581 22.10%
NOSH 880,449 877,126 825,162 549,606 598,265 523,967 352,060 16.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.41% 27.43% 23.20% 33.87% 27.93% 25.18% 29.11% -
ROE 0.66% 14.09% 19.41% 19.54% 15.62% 14.79% 14.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.82 63.49 76.99 67.49 52.93 54.05 48.85 2.84%
EPS 0.89 17.75 17.86 22.86 16.09 13.61 14.22 -36.96%
DPS 0.00 0.00 3.50 10.00 10.00 5.00 5.00 -
NAPS 1.34 1.26 0.92 1.17 1.03 0.92 1.01 4.82%
Adjusted Per Share Value based on latest NOSH - 549,243
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.97 48.10 54.88 32.04 27.35 24.46 14.85 19.81%
EPS 0.68 13.45 12.73 10.85 8.31 6.16 4.32 -26.49%
DPS 0.00 0.00 2.49 4.75 5.17 2.26 1.52 -
NAPS 1.019 0.9546 0.6557 0.5554 0.5322 0.4164 0.3071 22.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.995 1.68 3.40 4.75 2.01 1.51 1.74 -
P/RPS 1.72 2.65 4.42 7.04 3.80 2.79 3.56 -11.40%
P/EPS 111.80 9.46 19.04 20.78 12.49 11.09 12.24 44.53%
EY 0.89 10.57 5.25 4.81 8.00 9.01 8.17 -30.86%
DY 0.00 0.00 1.03 2.11 4.98 3.31 2.87 -
P/NAPS 0.74 1.33 3.70 4.06 1.95 1.64 1.72 -13.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 26/11/14 26/11/13 19/11/12 22/11/11 08/11/10 -
Price 0.91 1.47 2.88 5.22 2.27 1.81 2.43 -
P/RPS 1.57 2.32 3.74 7.73 4.29 3.35 4.97 -17.45%
P/EPS 102.25 8.28 16.13 22.83 14.11 13.30 17.09 34.70%
EY 0.98 12.07 6.20 4.38 7.09 7.52 5.85 -25.73%
DY 0.00 0.00 1.22 1.92 4.41 2.76 2.06 -
P/NAPS 0.68 1.17 3.13 4.46 2.20 1.97 2.41 -18.99%

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