[DAYANG] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.79%
YoY- 143.35%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 709,404 561,680 494,574 398,988 351,696 401,215 422,236 41.37%
PBT 175,848 175,177 192,916 214,916 263,836 128,157 145,909 13.26%
Tax -36,940 -25,883 -25,396 -27,568 -30,256 -26,062 -27,977 20.37%
NP 138,908 149,294 167,520 187,348 233,580 102,095 117,932 11.54%
-
NP to SH 133,788 149,294 167,520 187,348 233,580 130,227 128,348 2.80%
-
Tax Rate 21.01% 14.78% 13.16% 12.83% 11.47% 20.34% 19.17% -
Total Cost 570,496 412,386 327,054 211,640 118,116 299,120 304,304 52.10%
-
Net Worth 643,517 547,218 643,039 632,189 599,346 764,391 616,213 2.93%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 57,424 73,280 109,946 - 70,127 79,768 -
Div Payout % - 38.46% 43.74% 58.69% - 53.85% 62.15% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 643,517 547,218 643,039 632,189 599,346 764,391 616,213 2.93%
NOSH 794,465 675,578 549,606 549,730 549,858 701,276 598,266 20.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.58% 26.58% 33.87% 46.96% 66.42% 25.45% 27.93% -
ROE 20.79% 27.28% 26.05% 29.63% 38.97% 17.04% 20.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 89.29 83.14 89.99 72.58 63.96 57.21 70.58 16.98%
EPS 16.84 18.11 30.48 34.08 42.48 18.57 21.45 -14.90%
DPS 0.00 8.50 13.33 20.00 0.00 10.00 13.33 -
NAPS 0.81 0.81 1.17 1.15 1.09 1.09 1.03 -14.81%
Adjusted Per Share Value based on latest NOSH - 549,517
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 61.27 48.51 42.72 34.46 30.38 34.65 36.47 41.36%
EPS 11.56 12.89 14.47 16.18 20.17 11.25 11.09 2.80%
DPS 0.00 4.96 6.33 9.50 0.00 6.06 6.89 -
NAPS 0.5558 0.4726 0.5554 0.546 0.5177 0.6602 0.5322 2.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.75 5.79 4.75 4.90 2.80 2.38 2.01 -
P/RPS 4.20 6.96 5.28 6.75 4.38 4.16 2.85 29.53%
P/EPS 22.27 26.20 15.58 14.38 6.59 12.82 9.37 78.18%
EY 4.49 3.82 6.42 6.96 15.17 7.80 10.67 -43.87%
DY 0.00 1.47 2.81 4.08 0.00 4.20 6.63 -
P/NAPS 4.63 7.15 4.06 4.26 2.57 2.18 1.95 78.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 -
Price 3.56 3.59 5.22 4.72 4.81 2.40 2.27 -
P/RPS 3.99 4.32 5.80 6.50 7.52 4.19 3.22 15.38%
P/EPS 21.14 16.25 17.13 13.85 11.32 12.92 10.58 58.70%
EY 4.73 6.16 5.84 7.22 8.83 7.74 9.45 -36.98%
DY 0.00 2.37 2.55 4.24 0.00 4.17 5.87 -
P/NAPS 4.40 4.43 4.46 4.10 4.41 2.20 2.20 58.80%

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