[DAYANG] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -67.18%
YoY- -87.1%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,046,811 825,748 707,337 730,713 798,443 826,080 455,469 14.87%
PBT 346,756 82,499 -15,088 56,978 220,989 211,191 163,490 13.34%
Tax -95,399 -95,480 -30,274 -31,858 -35,487 -40,163 -25,056 24.94%
NP 251,357 -12,981 -45,362 25,120 185,502 171,028 138,434 10.44%
-
NP to SH 255,774 12,048 -42,466 24,315 188,447 171,028 127,805 12.25%
-
Tax Rate 27.51% 115.73% - 55.91% 16.06% 19.02% 15.33% -
Total Cost 795,454 838,729 752,699 705,593 612,941 655,052 317,035 16.56%
-
Net Worth 1,292,845 1,032,346 771,848 1,176,533 1,105,109 759,229 549,243 15.32%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 30,737 69,845 95,957 -
Div Payout % - - - - 16.31% 40.84% 75.08% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,292,845 1,032,346 771,848 1,176,533 1,105,109 759,229 549,243 15.32%
NOSH 964,809 964,809 964,809 878,009 877,071 825,248 549,243 9.84%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.01% -1.57% -6.41% 3.44% 23.23% 20.70% 30.39% -
ROE 19.78% 1.17% -5.50% 2.07% 17.05% 22.53% 23.27% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 108.50 85.59 73.31 83.22 91.04 100.10 82.93 4.57%
EPS 26.51 1.25 -4.40 2.77 21.49 20.72 23.27 2.19%
DPS 0.00 0.00 0.00 0.00 3.50 8.46 17.47 -
NAPS 1.34 1.07 0.80 1.34 1.26 0.92 1.00 4.99%
Adjusted Per Share Value based on latest NOSH - 878,009
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.42 71.32 61.09 63.11 68.96 71.35 39.34 14.87%
EPS 22.09 1.04 -3.67 2.10 16.28 14.77 11.04 12.24%
DPS 0.00 0.00 0.00 0.00 2.65 6.03 8.29 -
NAPS 1.1167 0.8917 0.6667 1.0162 0.9545 0.6558 0.4744 15.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.68 0.76 0.99 0.995 1.68 3.40 4.75 -
P/RPS 1.55 0.89 1.35 1.20 1.85 3.40 5.73 -19.57%
P/EPS 6.34 60.86 -22.49 35.93 7.82 16.41 20.41 -17.69%
EY 15.78 1.64 -4.45 2.78 12.79 6.10 4.90 21.51%
DY 0.00 0.00 0.00 0.00 2.08 2.49 3.68 -
P/NAPS 1.25 0.71 1.24 0.74 1.33 3.70 4.75 -19.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 21/11/17 22/11/16 27/11/15 26/11/14 26/11/13 -
Price 2.07 0.70 0.61 0.91 1.47 2.88 5.22 -
P/RPS 1.91 0.82 0.83 1.09 1.61 2.88 6.29 -18.00%
P/EPS 7.81 56.06 -13.86 32.86 6.84 13.90 22.43 -16.11%
EY 12.81 1.78 -7.22 3.04 14.62 7.20 4.46 19.21%
DY 0.00 0.00 0.00 0.00 2.38 2.94 3.35 -
P/NAPS 1.54 0.65 0.76 0.68 1.17 3.13 5.22 -18.40%

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