[DAYANG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.58%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 798,090 709,404 561,680 494,574 398,988 351,696 401,215 58.36%
PBT 220,722 175,848 175,177 192,916 214,916 263,836 128,157 43.82%
Tax -42,004 -36,940 -25,883 -25,396 -27,568 -30,256 -26,062 37.58%
NP 178,718 138,908 149,294 167,520 187,348 233,580 102,095 45.39%
-
NP to SH 178,718 133,788 149,294 167,520 187,348 233,580 130,227 23.56%
-
Tax Rate 19.03% 21.01% 14.78% 13.16% 12.83% 11.47% 20.34% -
Total Cost 619,372 570,496 412,386 327,054 211,640 118,116 299,120 62.67%
-
Net Worth 726,093 643,517 547,218 643,039 632,189 599,346 764,391 -3.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 57,757 - 57,424 73,280 109,946 - 70,127 -12.16%
Div Payout % 32.32% - 38.46% 43.74% 58.69% - 53.85% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,093 643,517 547,218 643,039 632,189 599,346 764,391 -3.37%
NOSH 825,106 794,465 675,578 549,606 549,730 549,858 701,276 11.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.39% 19.58% 26.58% 33.87% 46.96% 66.42% 25.45% -
ROE 24.61% 20.79% 27.28% 26.05% 29.63% 38.97% 17.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.73 89.29 83.14 89.99 72.58 63.96 57.21 42.06%
EPS 21.66 16.84 18.11 30.48 34.08 42.48 18.57 10.83%
DPS 7.00 0.00 8.50 13.33 20.00 0.00 10.00 -21.21%
NAPS 0.88 0.81 0.81 1.17 1.15 1.09 1.09 -13.33%
Adjusted Per Share Value based on latest NOSH - 549,243
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.93 61.27 48.51 42.72 34.46 30.38 34.65 58.37%
EPS 15.44 11.56 12.89 14.47 16.18 20.17 11.25 23.57%
DPS 4.99 0.00 4.96 6.33 9.50 0.00 6.06 -12.17%
NAPS 0.6271 0.5558 0.4726 0.5554 0.546 0.5177 0.6602 -3.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.60 3.75 5.79 4.75 4.90 2.80 2.38 -
P/RPS 3.72 4.20 6.96 5.28 6.75 4.38 4.16 -7.20%
P/EPS 16.62 22.27 26.20 15.58 14.38 6.59 12.82 18.95%
EY 6.02 4.49 3.82 6.42 6.96 15.17 7.80 -15.90%
DY 1.94 0.00 1.47 2.81 4.08 0.00 4.20 -40.33%
P/NAPS 4.09 4.63 7.15 4.06 4.26 2.57 2.18 52.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 -
Price 3.69 3.56 3.59 5.22 4.72 4.81 2.40 -
P/RPS 3.81 3.99 4.32 5.80 6.50 7.52 4.19 -6.15%
P/EPS 17.04 21.14 16.25 17.13 13.85 11.32 12.92 20.32%
EY 5.87 4.73 6.16 5.84 7.22 8.83 7.74 -16.87%
DY 1.90 0.00 2.37 2.55 4.24 0.00 4.17 -40.87%
P/NAPS 4.19 4.40 4.43 4.46 4.10 4.41 2.20 53.82%

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