[DAYANG] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.4%
YoY- 4.77%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 708,238 778,577 876,870 561,680 401,215 382,323 255,385 18.51%
PBT 78,683 203,438 217,662 175,177 128,235 106,477 83,059 -0.89%
Tax -24,704 -32,762 -37,530 -25,883 -26,992 -23,350 -15,328 8.27%
NP 53,979 170,676 180,132 149,294 101,243 83,127 67,731 -3.70%
-
NP to SH 54,542 172,169 180,132 118,345 112,955 85,944 67,731 -3.54%
-
Tax Rate 31.40% 16.10% 17.24% 14.78% 21.05% 21.93% 18.45% -
Total Cost 654,259 607,901 696,738 412,386 299,972 299,196 187,654 23.11%
-
Net Worth 1,271,598 876,906 878,225 663,570 1,369,637 522,873 352,200 23.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 59,621 68,436 162,069 55,034 52,822 -
Div Payout % - - 33.10% 57.83% 143.48% 64.04% 77.99% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,271,598 876,906 878,225 663,570 1,369,637 522,873 352,200 23.83%
NOSH 876,964 876,906 878,225 819,222 1,369,637 550,393 352,200 16.40%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.62% 21.92% 20.54% 26.58% 25.23% 21.74% 26.52% -
ROE 4.29% 19.63% 20.51% 17.83% 8.25% 16.44% 19.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.76 88.79 99.85 68.56 29.29 69.46 72.51 1.81%
EPS 6.22 19.63 20.51 14.45 8.25 15.62 19.23 -17.13%
DPS 0.00 0.00 6.79 8.35 11.83 10.00 15.00 -
NAPS 1.45 1.00 1.00 0.81 1.00 0.95 1.00 6.38%
Adjusted Per Share Value based on latest NOSH - 819,222
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.17 67.25 75.74 48.51 34.65 33.02 22.06 18.50%
EPS 4.71 14.87 15.56 10.22 9.76 7.42 5.85 -3.54%
DPS 0.00 0.00 5.15 5.91 14.00 4.75 4.56 -
NAPS 1.0983 0.7574 0.7585 0.5731 1.183 0.4516 0.3042 23.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.98 1.40 2.90 5.79 2.38 1.83 2.28 -
P/RPS 1.21 1.58 2.90 8.44 8.12 2.63 3.14 -14.68%
P/EPS 15.76 7.13 14.14 40.08 28.86 11.72 11.86 4.84%
EY 6.35 14.02 7.07 2.49 3.47 8.53 8.43 -4.60%
DY 0.00 0.00 2.34 1.44 4.97 5.46 6.58 -
P/NAPS 0.68 1.40 2.90 7.15 2.38 1.93 2.28 -18.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 25/02/15 26/02/14 26/02/13 27/02/12 23/02/11 -
Price 1.05 1.29 2.83 3.59 2.40 2.05 2.09 -
P/RPS 1.30 1.45 2.83 5.24 8.19 2.95 2.88 -12.40%
P/EPS 16.88 6.57 13.80 24.85 29.10 13.13 10.87 7.60%
EY 5.92 15.22 7.25 4.02 3.44 7.62 9.20 -7.07%
DY 0.00 0.00 2.40 2.33 4.93 4.88 7.18 -
P/NAPS 0.72 1.29 2.83 4.43 2.40 2.16 2.09 -16.25%

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