[DAYANG] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -26.0%
YoY- -30.36%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 236,286 221,694 177,351 190,749 171,437 111,570 87,924 93.17%
PBT 70,340 66,399 43,962 30,490 37,229 41,499 65,959 4.37%
Tax -12,325 -11,767 -9,235 -6,836 -5,263 -6,220 -7,564 38.42%
NP 58,015 54,632 34,727 23,654 31,966 35,279 58,395 -0.43%
-
NP to SH 58,015 54,632 33,447 23,654 31,966 35,279 58,395 -0.43%
-
Tax Rate 17.52% 17.72% 21.01% 22.42% 14.14% 14.99% 11.47% -
Total Cost 178,271 167,062 142,624 167,095 139,471 76,291 29,529 231.19%
-
Net Worth 759,229 726,225 643,517 663,570 642,615 631,944 599,346 17.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 28,883 - 40,961 - 27,475 - -
Div Payout % - 52.87% - 173.17% - 77.88% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 759,229 726,225 643,517 663,570 642,615 631,944 599,346 17.05%
NOSH 825,248 825,256 794,465 819,222 549,243 549,517 549,858 31.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 24.55% 24.64% 19.58% 12.40% 18.65% 31.62% 66.42% -
ROE 7.64% 7.52% 5.20% 3.56% 4.97% 5.58% 9.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.63 26.86 22.32 23.28 31.21 20.30 15.99 47.39%
EPS 7.03 6.62 4.21 2.87 5.82 6.42 10.62 -24.02%
DPS 0.00 3.50 0.00 5.00 0.00 5.00 0.00 -
NAPS 0.92 0.88 0.81 0.81 1.17 1.15 1.09 -10.67%
Adjusted Per Share Value based on latest NOSH - 819,222
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.41 19.15 15.32 16.48 14.81 9.64 7.59 93.25%
EPS 5.01 4.72 2.89 2.04 2.76 3.05 5.04 -0.39%
DPS 0.00 2.49 0.00 3.54 0.00 2.37 0.00 -
NAPS 0.6558 0.6273 0.5558 0.5731 0.555 0.5458 0.5177 17.05%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.40 3.60 3.75 5.79 4.75 4.90 2.80 -
P/RPS 11.87 13.40 16.80 24.87 15.22 24.13 17.51 -22.81%
P/EPS 48.36 54.38 89.07 200.53 81.62 76.32 26.37 49.76%
EY 2.07 1.84 1.12 0.50 1.23 1.31 3.79 -33.15%
DY 0.00 0.97 0.00 0.86 0.00 1.02 0.00 -
P/NAPS 3.70 4.09 4.63 7.15 4.06 4.26 2.57 27.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 22/05/13 -
Price 2.88 3.69 3.56 3.59 5.22 4.72 4.81 -
P/RPS 10.06 13.74 15.95 15.42 16.72 23.25 30.08 -51.78%
P/EPS 40.97 55.74 84.56 124.33 89.69 73.52 45.29 -6.45%
EY 2.44 1.79 1.18 0.80 1.11 1.36 2.21 6.81%
DY 0.00 0.95 0.00 1.39 0.00 1.06 0.00 -
P/NAPS 3.13 4.19 4.40 4.43 4.46 4.10 4.41 -20.41%

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