[DAYANG] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 33.58%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 760,200 876,870 847,108 798,090 709,404 561,680 494,574 33.22%
PBT 182,992 218,606 240,934 220,722 175,848 175,177 192,916 -3.46%
Tax -45,552 -37,530 -44,436 -42,004 -36,940 -25,883 -25,396 47.67%
NP 137,440 181,076 196,498 178,718 138,908 149,294 167,520 -12.37%
-
NP to SH 137,440 181,076 196,498 178,718 133,788 149,294 167,520 -12.37%
-
Tax Rate 24.89% 17.17% 18.44% 19.03% 21.01% 14.78% 13.16% -
Total Cost 622,760 695,794 650,609 619,372 570,496 412,386 327,054 53.68%
-
Net Worth 972,948 980,773 759,149 726,093 643,517 547,218 643,039 31.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 58,678 38,507 57,757 - 57,424 73,280 -
Div Payout % - 32.41% 19.60% 32.32% - 38.46% 43.74% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 972,948 980,773 759,149 726,093 643,517 547,218 643,039 31.82%
NOSH 876,530 838,267 825,162 825,106 794,465 675,578 549,606 36.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.08% 20.65% 23.20% 22.39% 19.58% 26.58% 33.87% -
ROE 14.13% 18.46% 25.88% 24.61% 20.79% 27.28% 26.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 86.73 104.61 102.66 96.73 89.29 83.14 89.99 -2.43%
EPS 15.68 21.95 23.81 21.66 16.84 18.11 30.48 -35.82%
DPS 0.00 7.00 4.67 7.00 0.00 8.50 13.33 -
NAPS 1.11 1.17 0.92 0.88 0.81 0.81 1.17 -3.45%
Adjusted Per Share Value based on latest NOSH - 825,256
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 65.66 75.74 73.17 68.93 61.27 48.51 42.72 33.21%
EPS 11.87 15.64 16.97 15.44 11.56 12.89 14.47 -12.38%
DPS 0.00 5.07 3.33 4.99 0.00 4.96 6.33 -
NAPS 0.8404 0.8471 0.6557 0.6271 0.5558 0.4726 0.5554 31.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.33 2.90 3.40 3.60 3.75 5.79 4.75 -
P/RPS 2.69 2.77 3.31 3.72 4.20 6.96 5.28 -36.23%
P/EPS 14.86 13.43 14.28 16.62 22.27 26.20 15.58 -3.10%
EY 6.73 7.45 7.00 6.02 4.49 3.82 6.42 3.19%
DY 0.00 2.41 1.37 1.94 0.00 1.47 2.81 -
P/NAPS 2.10 2.48 3.70 4.09 4.63 7.15 4.06 -35.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 -
Price 2.40 2.83 2.88 3.69 3.56 3.59 5.22 -
P/RPS 2.77 2.71 2.81 3.81 3.99 4.32 5.80 -38.92%
P/EPS 15.31 13.10 12.09 17.04 21.14 16.25 17.13 -7.22%
EY 6.53 7.63 8.27 5.87 4.73 6.16 5.84 7.73%
DY 0.00 2.47 1.62 1.90 0.00 2.37 2.55 -
P/NAPS 2.16 2.42 3.13 4.19 4.40 4.43 4.46 -38.35%

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