[DAYANG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.21%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 700,357 889,569 651,107 414,299 373,806 295,694 194,871 23.74%
PBT 134,951 219,448 153,180 174,023 104,448 89,030 55,021 16.11%
Tax -25,438 -39,683 -27,554 -30,112 -22,236 -17,681 -8,356 20.36%
NP 109,513 179,765 125,626 143,911 82,212 71,349 46,665 15.26%
-
NP to SH 111,423 179,765 125,626 133,523 76,180 71,349 46,665 15.59%
-
Tax Rate 18.85% 18.08% 17.99% 17.30% 21.29% 19.86% 15.19% -
Total Cost 590,844 709,804 525,481 270,388 291,594 224,345 148,206 25.89%
-
Net Worth 1,104,530 972,948 643,517 549,858 500,404 437,205 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 59,621 68,436 134,574 82,529 52,822 17,622 -
Div Payout % - 33.17% 54.48% 100.79% 108.33% 74.03% 37.76% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,104,530 972,948 643,517 549,858 500,404 437,205 0 -
NOSH 876,611 876,530 794,465 549,858 549,895 470,112 351,999 16.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.64% 20.21% 19.29% 34.74% 21.99% 24.13% 23.95% -
ROE 10.09% 18.48% 19.52% 24.28% 15.22% 16.32% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 79.89 101.49 81.96 75.35 67.98 62.90 55.36 6.29%
EPS 12.71 20.51 15.81 24.28 13.85 15.18 13.26 -0.70%
DPS 0.00 6.80 8.61 24.47 15.00 11.24 5.00 -
NAPS 1.26 1.11 0.81 1.00 0.91 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 549,858
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.49 76.83 56.24 35.78 32.29 25.54 16.83 23.74%
EPS 9.62 15.53 10.85 11.53 6.58 6.16 4.03 15.59%
DPS 0.00 5.15 5.91 11.62 7.13 4.56 1.52 -
NAPS 0.954 0.8404 0.5558 0.4749 0.4322 0.3776 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.26 2.33 3.75 2.80 2.05 2.09 1.50 -
P/RPS 1.58 2.30 4.58 3.72 3.02 3.32 2.71 -8.59%
P/EPS 9.91 11.36 23.72 11.53 14.80 13.77 11.31 -2.17%
EY 10.09 8.80 4.22 8.67 6.76 7.26 8.84 2.22%
DY 0.00 2.92 2.30 8.74 7.32 5.38 3.33 -
P/NAPS 1.00 2.10 4.63 2.80 2.25 2.25 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 23/05/14 22/05/13 22/05/12 24/05/11 26/05/10 -
Price 1.06 2.40 3.56 4.81 2.00 2.00 1.38 -
P/RPS 1.33 2.36 4.34 6.38 2.94 3.18 2.49 -9.91%
P/EPS 8.34 11.70 22.51 19.81 14.44 13.18 10.41 -3.62%
EY 11.99 8.55 4.44 5.05 6.93 7.59 9.61 3.75%
DY 0.00 2.83 2.42 5.09 7.50 5.62 3.62 -
P/NAPS 0.84 2.16 4.40 4.81 2.20 2.15 0.00 -

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