[DAYANG] YoY TTM Result on 30-Jun-2024 [#2]

Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 25.4%
YoY- 181.15%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,397,795 978,789 847,534 632,185 985,600 971,168 756,618 10.76%
PBT 498,937 201,348 -262,880 -1,686 294,447 262,896 29,567 60.08%
Tax -138,513 -72,414 -52,113 -44,389 -96,770 -74,447 -93,136 6.83%
NP 360,424 128,934 -314,993 -46,075 197,677 188,449 -63,569 -
-
NP to SH 329,516 117,205 -213,720 -182 193,660 197,433 -35,584 -
-
Tax Rate 27.76% 35.96% - - 32.86% 28.32% 315.00% -
Total Cost 1,037,371 849,855 1,162,527 678,260 787,923 782,719 820,187 3.98%
-
Net Worth 1,794,546 1,516,680 1,389,326 1,655,613 1,485,807 1,177,068 974,457 10.70%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 69,466 52,099 17,366 - - - - -
Div Payout % 21.08% 44.45% 0.00% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,794,546 1,516,680 1,389,326 1,655,613 1,485,807 1,177,068 974,457 10.70%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,061,290 964,809 964,809 3.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.79% 13.17% -37.17% -7.29% 20.06% 19.40% -8.40% -
ROE 18.36% 7.73% -15.38% -0.01% 13.03% 16.77% -3.65% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 120.73 84.54 73.20 54.60 92.87 100.66 78.42 7.44%
EPS 28.46 10.12 -18.46 -0.02 18.25 20.46 -3.69 -
DPS 6.00 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.31 1.20 1.43 1.40 1.22 1.01 7.39%
Adjusted Per Share Value based on latest NOSH - 1,157,771
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 120.73 84.54 73.20 54.60 85.13 83.88 65.35 10.76%
EPS 28.46 10.12 -18.46 -0.02 16.73 17.05 -3.07 -
DPS 6.00 4.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.31 1.20 1.43 1.2833 1.0167 0.8417 10.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.63 1.28 0.97 1.31 1.26 1.18 0.65 -
P/RPS 2.18 1.51 1.33 2.40 1.36 1.17 0.83 17.44%
P/EPS 9.24 12.64 -5.25 -8,333.41 6.91 5.77 -17.62 -
EY 10.82 7.91 -19.03 -0.01 14.48 17.34 -5.67 -
DY 2.28 3.52 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.98 0.81 0.92 0.90 0.97 0.64 17.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 19/08/22 20/09/21 21/08/20 23/08/19 24/08/18 -
Price 2.60 1.57 1.05 1.01 1.17 1.49 0.77 -
P/RPS 2.15 1.86 1.43 1.85 1.26 1.48 0.98 13.97%
P/EPS 9.14 15.51 -5.69 -6,425.00 6.41 7.28 -20.88 -
EY 10.95 6.45 -17.58 -0.02 15.60 13.73 -4.79 -
DY 2.31 2.87 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.20 0.87 0.71 0.84 1.22 0.76 14.12%

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