[DAYANG] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -43.54%
YoY- 38.49%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 192,420 174,434 190,050 241,539 236,286 221,694 177,351 5.58%
PBT 92,198 46,082 45,748 36,961 70,340 66,399 43,962 63.76%
Tax -9,190 -10,706 -11,388 -4,203 -12,325 -11,767 -9,235 -0.32%
NP 83,008 35,376 34,360 32,758 58,015 54,632 34,727 78.67%
-
NP to SH 85,953 35,376 34,360 32,758 58,015 54,632 33,447 87.50%
-
Tax Rate 9.97% 23.23% 24.89% 11.37% 17.52% 17.72% 21.01% -
Total Cost 109,412 139,058 155,690 208,781 178,271 167,062 142,624 -16.18%
-
Net Worth 1,105,109 1,018,266 972,948 878,225 759,229 726,225 643,517 43.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 30,737 - 28,883 - -
Div Payout % - - - 93.83% - 52.87% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,105,109 1,018,266 972,948 878,225 759,229 726,225 643,517 43.35%
NOSH 877,071 877,816 876,530 878,225 825,248 825,256 794,465 6.81%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 43.14% 20.28% 18.08% 13.56% 24.55% 24.64% 19.58% -
ROE 7.78% 3.47% 3.53% 3.73% 7.64% 7.52% 5.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.94 19.87 21.68 27.50 28.63 26.86 22.32 -1.13%
EPS 9.80 4.03 3.92 3.97 7.03 6.62 4.21 75.55%
DPS 0.00 0.00 0.00 3.50 0.00 3.50 0.00 -
NAPS 1.26 1.16 1.11 1.00 0.92 0.88 0.81 34.21%
Adjusted Per Share Value based on latest NOSH - 878,225
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.62 15.07 16.42 20.86 20.41 19.15 15.32 5.57%
EPS 7.42 3.06 2.97 2.83 5.01 4.72 2.89 87.39%
DPS 0.00 0.00 0.00 2.65 0.00 2.49 0.00 -
NAPS 0.9545 0.8795 0.8404 0.7585 0.6558 0.6273 0.5558 43.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.68 2.25 2.33 2.90 3.40 3.60 3.75 -
P/RPS 7.66 11.32 10.75 10.54 11.87 13.40 16.80 -40.73%
P/EPS 17.14 55.83 59.44 77.75 48.36 54.38 89.07 -66.63%
EY 5.83 1.79 1.68 1.29 2.07 1.84 1.12 200.05%
DY 0.00 0.00 0.00 1.21 0.00 0.97 0.00 -
P/NAPS 1.33 1.94 2.10 2.90 3.70 4.09 4.63 -56.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 25/05/15 25/02/15 26/11/14 22/08/14 23/05/14 -
Price 1.47 1.50 2.40 2.83 2.88 3.69 3.56 -
P/RPS 6.70 7.55 11.07 10.29 10.06 13.74 15.95 -43.88%
P/EPS 15.00 37.22 61.22 75.87 40.97 55.74 84.56 -68.39%
EY 6.67 2.69 1.63 1.32 2.44 1.79 1.18 216.98%
DY 0.00 0.00 0.00 1.24 0.00 0.95 0.00 -
P/NAPS 1.17 1.29 2.16 2.83 3.13 4.19 4.40 -58.61%

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