[DAYANG] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.95%
YoY- 17.3%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 728,968 760,200 876,870 847,108 798,090 709,404 561,680 19.03%
PBT 183,660 182,992 218,606 240,934 220,722 175,848 175,177 3.21%
Tax -44,188 -45,552 -37,530 -44,436 -42,004 -36,940 -25,883 42.98%
NP 139,472 137,440 181,076 196,498 178,718 138,908 149,294 -4.44%
-
NP to SH 139,472 137,440 181,076 196,498 178,718 133,788 149,294 -4.44%
-
Tax Rate 24.06% 24.89% 17.17% 18.44% 19.03% 21.01% 14.78% -
Total Cost 589,496 622,760 695,794 650,609 619,372 570,496 412,386 26.98%
-
Net Worth 1,017,531 972,948 980,773 759,149 726,093 643,517 547,218 51.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 58,678 38,507 57,757 - 57,424 -
Div Payout % - - 32.41% 19.60% 32.32% - 38.46% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,017,531 972,948 980,773 759,149 726,093 643,517 547,218 51.38%
NOSH 877,182 876,530 838,267 825,162 825,106 794,465 675,578 19.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.13% 18.08% 20.65% 23.20% 22.39% 19.58% 26.58% -
ROE 13.71% 14.13% 18.46% 25.88% 24.61% 20.79% 27.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.10 86.73 104.61 102.66 96.73 89.29 83.14 -0.03%
EPS 15.90 15.68 21.95 23.81 21.66 16.84 18.11 -8.33%
DPS 0.00 0.00 7.00 4.67 7.00 0.00 8.50 -
NAPS 1.16 1.11 1.17 0.92 0.88 0.81 0.81 27.13%
Adjusted Per Share Value based on latest NOSH - 825,248
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.96 65.66 75.74 73.17 68.93 61.27 48.51 19.04%
EPS 12.05 11.87 15.64 16.97 15.44 11.56 12.89 -4.40%
DPS 0.00 0.00 5.07 3.33 4.99 0.00 4.96 -
NAPS 0.8789 0.8404 0.8471 0.6557 0.6271 0.5558 0.4726 51.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.25 2.33 2.90 3.40 3.60 3.75 5.79 -
P/RPS 2.71 2.69 2.77 3.31 3.72 4.20 6.96 -46.77%
P/EPS 14.15 14.86 13.43 14.28 16.62 22.27 26.20 -33.75%
EY 7.07 6.73 7.45 7.00 6.02 4.49 3.82 50.91%
DY 0.00 0.00 2.41 1.37 1.94 0.00 1.47 -
P/NAPS 1.94 2.10 2.48 3.70 4.09 4.63 7.15 -58.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 -
Price 1.50 2.40 2.83 2.88 3.69 3.56 3.59 -
P/RPS 1.80 2.77 2.71 2.81 3.81 3.99 4.32 -44.30%
P/EPS 9.43 15.31 13.10 12.09 17.04 21.14 16.25 -30.49%
EY 10.60 6.53 7.63 8.27 5.87 4.73 6.16 43.74%
DY 0.00 0.00 2.47 1.62 1.90 0.00 2.37 -
P/NAPS 1.29 2.16 2.42 3.13 4.19 4.40 4.43 -56.16%

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