[DAYANG] YoY 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- -9.39%
YoY- -44.66%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 203,629 192,420 236,286 171,437 127,168 101,139 72,427 18.78%
PBT 47,499 92,198 70,340 37,229 51,872 38,314 26,488 10.21%
Tax -11,161 -9,190 -12,325 -5,263 -10,524 -7,968 -3,859 19.34%
NP 36,338 83,008 58,015 31,966 41,348 30,346 22,629 8.20%
-
NP to SH 36,174 85,953 58,015 31,966 57,767 30,346 22,629 8.12%
-
Tax Rate 23.50% 9.97% 17.52% 14.14% 20.29% 20.80% 14.57% -
Total Cost 167,291 109,412 178,271 139,471 85,820 70,793 49,798 22.35%
-
Net Worth 1,176,533 1,105,109 759,229 642,615 791,223 505,766 355,447 22.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 38,408 - 17,596 -
Div Payout % - - - - 66.49% - 77.76% -
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 1,176,533 1,105,109 759,229 642,615 791,223 505,766 355,447 22.05%
NOSH 878,009 877,071 825,248 549,243 768,178 549,746 351,928 16.44%
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 17.85% 43.14% 24.55% 18.65% 32.51% 30.00% 31.24% -
ROE 3.07% 7.78% 7.64% 4.97% 7.30% 6.00% 6.37% -
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 23.19 21.94 28.63 31.21 16.55 18.40 20.58 2.00%
EPS 4.12 9.80 7.03 5.82 7.52 5.52 6.43 -7.14%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 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 17.59 16.62 20.41 14.81 10.98 8.74 6.26 18.77%
EPS 3.12 7.42 5.01 2.76 4.99 2.62 1.95 8.14%
DPS 0.00 0.00 0.00 0.00 3.32 0.00 1.52 -
NAPS 1.0162 0.9545 0.6558 0.555 0.6834 0.4368 0.307 22.05%
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 4.29 7.66 11.87 15.22 12.14 8.21 8.45 -10.67%
P/EPS 24.15 17.14 48.36 81.62 26.73 27.36 27.06 -1.87%
EY 4.14 5.83 2.07 1.23 3.74 3.66 3.70 1.88%
DY 0.00 0.00 0.00 0.00 2.49 0.00 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 3.92 6.70 10.06 16.72 13.71 9.84 11.81 -16.77%
P/EPS 22.09 15.00 40.97 89.69 30.19 32.79 37.79 -8.55%
EY 4.53 6.67 2.44 1.11 3.31 3.05 2.65 9.33%
DY 0.00 0.00 0.00 0.00 2.20 0.00 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