[DAYANG] YoY TTM 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- -6.84%
YoY- 35.28%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 730,713 798,443 826,080 455,469 415,808 366,607 211,295 22.94%
PBT 56,978 220,989 211,191 163,490 125,218 112,772 66,883 -2.63%
Tax -31,858 -35,487 -40,163 -25,056 -24,953 -23,793 -10,380 20.53%
NP 25,120 185,502 171,028 138,434 100,265 88,979 56,503 -12.62%
-
NP to SH 24,315 188,447 171,028 127,805 94,474 88,979 56,503 -13.09%
-
Tax Rate 55.91% 16.06% 19.02% 15.33% 19.93% 21.10% 15.52% -
Total Cost 705,593 612,941 655,052 317,035 315,543 277,628 154,792 28.73%
-
Net Worth 1,176,533 1,105,109 759,229 549,243 791,223 505,766 351,928 22.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 30,737 69,845 95,957 121,107 45,124 52,835 -
Div Payout % - 16.31% 40.84% 75.08% 128.19% 50.71% 93.51% -
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 1,105,109 759,229 549,243 791,223 505,766 351,928 22.25%
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 3.44% 23.23% 20.70% 30.39% 24.11% 24.27% 26.74% -
ROE 2.07% 17.05% 22.53% 23.27% 11.94% 17.59% 16.06% -
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 83.22 91.04 100.10 82.93 54.13 66.69 60.04 5.58%
EPS 2.77 21.49 20.72 23.27 12.30 16.19 16.06 -25.37%
DPS 0.00 3.50 8.46 17.47 15.77 8.21 15.00 -
NAPS 1.34 1.26 0.92 1.00 1.03 0.92 1.00 4.99%
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 63.11 68.96 71.35 39.34 35.91 31.66 18.25 22.94%
EPS 2.10 16.28 14.77 11.04 8.16 7.69 4.88 -13.09%
DPS 0.00 2.65 6.03 8.29 10.46 3.90 4.56 -
NAPS 1.0162 0.9545 0.6558 0.4744 0.6834 0.4368 0.304 22.25%
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 1.20 1.85 3.40 5.73 3.71 2.26 2.90 -13.66%
P/EPS 35.93 7.82 16.41 20.41 16.34 9.33 10.84 22.08%
EY 2.78 12.79 6.10 4.90 6.12 10.72 9.23 -18.11%
DY 0.00 2.08 2.49 3.68 7.84 5.44 8.62 -
P/NAPS 0.74 1.33 3.70 4.75 1.95 1.64 1.74 -13.26%
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 1.09 1.61 2.88 6.29 4.19 2.71 4.05 -19.63%
P/EPS 32.86 6.84 13.90 22.43 18.46 11.18 15.14 13.77%
EY 3.04 14.62 7.20 4.46 5.42 8.94 6.61 -12.13%
DY 0.00 2.38 2.94 3.35 6.95 4.53 6.17 -
P/NAPS 0.68 1.17 3.13 5.22 2.20 1.97 2.43 -19.10%

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