[DAYANG] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 38.41%
YoY- -168.54%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,151,464 761,912 761,886 467,583 573,217 761,163 651,993 9.93%
PBT 462,057 197,498 165,952 -36,065 86,423 215,520 88,791 31.60%
Tax -125,133 -63,948 -60,580 -17,411 -46,676 -65,490 -42,064 19.90%
NP 336,924 133,550 105,372 -53,476 39,747 150,030 46,727 38.95%
-
NP to SH 294,280 125,129 108,684 -30,445 44,420 158,050 66,498 28.10%
-
Tax Rate 27.08% 32.38% 36.50% - 54.01% 30.39% 47.37% -
Total Cost 814,540 628,362 656,514 521,059 533,470 611,133 605,266 5.06%
-
Net Worth 1,806,123 1,586,147 1,470,370 1,655,613 1,507,032 1,292,845 1,032,346 9.76%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 69,466 34,733 17,366 - - - - -
Div Payout % 23.61% 27.76% 15.98% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,806,123 1,586,147 1,470,370 1,655,613 1,507,032 1,292,845 1,032,346 9.76%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,061,290 964,809 964,809 3.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.26% 17.53% 13.83% -11.44% 6.93% 19.71% 7.17% -
ROE 16.29% 7.89% 7.39% -1.84% 2.95% 12.22% 6.44% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 99.46 65.81 65.81 40.39 54.01 78.89 67.58 6.64%
EPS 25.42 10.81 9.39 -2.69 4.19 16.38 6.89 24.28%
DPS 6.00 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.27 1.43 1.42 1.34 1.07 6.47%
Adjusted Per Share Value based on latest NOSH - 1,157,771
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 99.46 65.81 65.81 40.39 49.51 65.74 56.31 9.93%
EPS 25.42 10.81 9.39 -2.69 3.84 13.65 5.74 28.11%
DPS 6.00 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.27 1.43 1.3017 1.1167 0.8917 9.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.28 1.93 1.11 0.96 0.98 1.68 0.76 -
P/RPS 2.29 2.93 1.69 2.38 1.81 2.13 1.12 12.64%
P/EPS 8.97 17.86 11.82 -36.51 23.41 10.26 11.03 -3.38%
EY 11.15 5.60 8.46 -2.74 4.27 9.75 9.07 3.49%
DY 2.63 1.55 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 0.87 0.67 0.69 1.25 0.71 12.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 17/11/22 25/11/21 23/11/20 22/11/19 23/11/18 -
Price 2.18 1.79 1.28 0.915 1.04 2.07 0.70 -
P/RPS 2.19 2.72 1.95 2.27 1.93 2.62 1.04 13.20%
P/EPS 8.58 16.56 13.64 -34.80 24.85 12.64 10.16 -2.77%
EY 11.66 6.04 7.33 -2.87 4.02 7.91 9.85 2.84%
DY 2.75 1.68 1.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.31 1.01 0.64 0.73 1.54 0.65 13.62%

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