[DAYANG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 41.4%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 241,539 236,286 221,694 177,351 190,749 171,437 111,570 67.11%
PBT 36,961 70,340 66,399 43,962 30,490 37,229 41,499 -7.41%
Tax -4,203 -12,325 -11,767 -9,235 -6,836 -5,263 -6,220 -22.94%
NP 32,758 58,015 54,632 34,727 23,654 31,966 35,279 -4.80%
-
NP to SH 32,758 58,015 54,632 33,447 23,654 31,966 35,279 -4.80%
-
Tax Rate 11.37% 17.52% 17.72% 21.01% 22.42% 14.14% 14.99% -
Total Cost 208,781 178,271 167,062 142,624 167,095 139,471 76,291 95.29%
-
Net Worth 878,225 759,229 726,225 643,517 663,570 642,615 631,944 24.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 30,737 - 28,883 - 40,961 - 27,475 7.74%
Div Payout % 93.83% - 52.87% - 173.17% - 77.88% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 878,225 759,229 726,225 643,517 663,570 642,615 631,944 24.45%
NOSH 878,225 825,248 825,256 794,465 819,222 549,243 549,517 36.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.56% 24.55% 24.64% 19.58% 12.40% 18.65% 31.62% -
ROE 3.73% 7.64% 7.52% 5.20% 3.56% 4.97% 5.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.50 28.63 26.86 22.32 23.28 31.21 20.30 22.36%
EPS 3.97 7.03 6.62 4.21 2.87 5.82 6.42 -27.35%
DPS 3.50 0.00 3.50 0.00 5.00 0.00 5.00 -21.11%
NAPS 1.00 0.92 0.88 0.81 0.81 1.17 1.15 -8.87%
Adjusted Per Share Value based on latest NOSH - 794,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.86 20.41 19.15 15.32 16.48 14.81 9.64 67.06%
EPS 2.83 5.01 4.72 2.89 2.04 2.76 3.05 -4.85%
DPS 2.65 0.00 2.49 0.00 3.54 0.00 2.37 7.70%
NAPS 0.7585 0.6558 0.6273 0.5558 0.5731 0.555 0.5458 24.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.90 3.40 3.60 3.75 5.79 4.75 4.90 -
P/RPS 10.54 11.87 13.40 16.80 24.87 15.22 24.13 -42.34%
P/EPS 77.75 48.36 54.38 89.07 200.53 81.62 76.32 1.24%
EY 1.29 2.07 1.84 1.12 0.50 1.23 1.31 -1.01%
DY 1.21 0.00 0.97 0.00 0.86 0.00 1.02 12.02%
P/NAPS 2.90 3.70 4.09 4.63 7.15 4.06 4.26 -22.56%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 22/08/14 23/05/14 26/02/14 26/11/13 26/08/13 -
Price 2.83 2.88 3.69 3.56 3.59 5.22 4.72 -
P/RPS 10.29 10.06 13.74 15.95 15.42 16.72 23.25 -41.83%
P/EPS 75.87 40.97 55.74 84.56 124.33 89.69 73.52 2.11%
EY 1.32 2.44 1.79 1.18 0.80 1.11 1.36 -1.96%
DY 1.24 0.00 0.95 0.00 1.39 0.00 1.06 10.99%
P/NAPS 2.83 3.13 4.19 4.40 4.43 4.46 4.10 -21.84%

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