[DAYANG] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 49.49%
YoY- 43.88%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 984,183 667,736 731,442 1,046,183 937,641 695,485 708,238 5.63%
PBT 200,864 -406,917 87,748 335,239 220,027 -63,839 78,684 16.89%
Tax -72,486 -29,997 -54,012 -107,995 -71,972 -88,377 -24,704 19.64%
NP 128,378 -436,914 33,736 227,244 148,055 -152,216 53,980 15.52%
-
NP to SH 124,244 -318,932 57,586 236,276 164,223 -143,933 54,543 14.69%
-
Tax Rate 36.09% - 61.55% 32.21% 32.71% - 31.40% -
Total Cost 855,805 1,104,650 697,706 818,939 789,586 847,701 654,258 4.57%
-
Net Worth 1,447,214 1,331,437 1,496,420 1,330,682 1,128,827 945,513 1,272,340 2.16%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 34,733 17,366 - - - - - -
Div Payout % 27.96% 0.00% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,447,214 1,331,437 1,496,420 1,330,682 1,128,827 945,513 1,272,340 2.16%
NOSH 1,157,771 1,157,771 1,061,290 1,061,290 964,809 964,809 877,476 4.72%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.04% -65.43% 4.61% 21.72% 15.79% -21.89% 7.62% -
ROE 8.59% -23.95% 3.85% 17.76% 14.55% -15.22% 4.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 85.01 57.67 68.92 106.92 97.18 72.09 80.71 0.86%
EPS 10.73 -28.02 5.43 24.40 17.02 -15.36 6.22 9.50%
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 1.41 1.36 1.17 0.98 1.45 -2.44%
Adjusted Per Share Value based on latest NOSH - 1,061,290
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 85.01 57.67 63.18 90.36 80.99 60.07 61.17 5.63%
EPS 10.73 -28.02 4.97 20.41 14.18 -12.43 4.71 14.70%
DPS 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 1.2925 1.1493 0.975 0.8167 1.099 2.16%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.31 0.805 1.18 2.51 0.54 0.68 0.98 -
P/RPS 1.54 1.40 1.71 2.35 0.56 0.94 1.21 4.09%
P/EPS 12.21 -2.92 21.75 10.39 3.17 -4.56 15.77 -4.17%
EY 8.19 -34.22 4.60 9.62 31.52 -21.94 6.34 4.35%
DY 2.29 1.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.70 0.84 1.85 0.46 0.69 0.68 7.50%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 16/02/23 22/02/22 24/02/21 21/02/20 22/02/19 23/02/18 22/02/17 -
Price 1.55 0.82 1.51 2.94 0.795 0.84 1.05 -
P/RPS 1.82 1.42 2.19 2.75 0.82 1.17 1.30 5.76%
P/EPS 14.44 -2.98 27.83 12.17 4.67 -5.63 16.89 -2.57%
EY 6.92 -33.59 3.59 8.21 21.41 -17.76 5.92 2.63%
DY 1.94 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.71 1.07 2.16 0.68 0.86 0.72 9.47%

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