[DAYANG] QoQ 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- 6.19%
YoY- 81.49%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 174,434 190,050 241,539 236,286 221,694 177,351 190,749 -5.80%
PBT 46,082 45,748 36,961 70,340 66,399 43,962 30,490 31.79%
Tax -10,706 -11,388 -4,203 -12,325 -11,767 -9,235 -6,836 34.97%
NP 35,376 34,360 32,758 58,015 54,632 34,727 23,654 30.87%
-
NP to SH 35,376 34,360 32,758 58,015 54,632 33,447 23,654 30.87%
-
Tax Rate 23.23% 24.89% 11.37% 17.52% 17.72% 21.01% 22.42% -
Total Cost 139,058 155,690 208,781 178,271 167,062 142,624 167,095 -11.55%
-
Net Worth 1,018,266 972,948 878,225 759,229 726,225 643,517 663,570 33.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 30,737 - 28,883 - 40,961 -
Div Payout % - - 93.83% - 52.87% - 173.17% -
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 1,018,266 972,948 878,225 759,229 726,225 643,517 663,570 33.14%
NOSH 877,816 876,530 878,225 825,248 825,256 794,465 819,222 4.72%
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 20.28% 18.08% 13.56% 24.55% 24.64% 19.58% 12.40% -
ROE 3.47% 3.53% 3.73% 7.64% 7.52% 5.20% 3.56% -
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 19.87 21.68 27.50 28.63 26.86 22.32 23.28 -10.04%
EPS 4.03 3.92 3.97 7.03 6.62 4.21 2.87 25.47%
DPS 0.00 0.00 3.50 0.00 3.50 0.00 5.00 -
NAPS 1.16 1.11 1.00 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 15.07 16.42 20.86 20.41 19.15 15.32 16.48 -5.80%
EPS 3.06 2.97 2.83 5.01 4.72 2.89 2.04 31.13%
DPS 0.00 0.00 2.65 0.00 2.49 0.00 3.54 -
NAPS 0.8795 0.8404 0.7585 0.6558 0.6273 0.5558 0.5731 33.15%
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 11.32 10.75 10.54 11.87 13.40 16.80 24.87 -40.91%
P/EPS 55.83 59.44 77.75 48.36 54.38 89.07 200.53 -57.46%
EY 1.79 1.68 1.29 2.07 1.84 1.12 0.50 134.56%
DY 0.00 0.00 1.21 0.00 0.97 0.00 0.86 -
P/NAPS 1.94 2.10 2.90 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 7.55 11.07 10.29 10.06 13.74 15.95 15.42 -37.95%
P/EPS 37.22 61.22 75.87 40.97 55.74 84.56 124.33 -55.34%
EY 2.69 1.63 1.32 2.44 1.79 1.18 0.80 124.94%
DY 0.00 0.00 1.24 0.00 0.95 0.00 1.39 -
P/NAPS 1.29 2.16 2.83 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