[DAYANG] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 58.94%
YoY- -168.54%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,535,285 1,015,882 1,015,848 623,444 764,289 1,014,884 869,324 9.93%
PBT 616,076 263,330 221,269 -48,086 115,230 287,360 118,388 31.60%
Tax -166,844 -85,264 -80,773 -23,214 -62,234 -87,320 -56,085 19.90%
NP 449,232 178,066 140,496 -71,301 52,996 200,040 62,302 38.95%
-
NP to SH 392,373 166,838 144,912 -40,593 59,226 210,733 88,664 28.10%
-
Tax Rate 27.08% 32.38% 36.50% - 54.01% 30.39% 47.37% -
Total Cost 1,086,053 837,816 875,352 694,745 711,293 814,844 807,021 5.06%
-
Net Worth 1,806,123 1,586,147 1,470,370 1,655,613 1,507,032 1,292,845 1,032,346 9.76%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 92,621 46,310 23,155 - - - - -
Div Payout % 23.61% 27.76% 15.98% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,806,123 1,586,147 1,470,370 1,655,613 1,507,032 1,292,845 1,032,346 9.76%
NOSH 1,157,771 1,157,771 1,157,771 1,157,771 1,061,290 964,809 964,809 3.08%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 29.26% 17.53% 13.83% -11.44% 6.93% 19.71% 7.17% -
ROE 21.72% 10.52% 9.86% -2.45% 3.93% 16.30% 8.59% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 132.61 87.74 87.74 53.85 72.02 105.19 90.10 6.64%
EPS 33.89 14.41 12.52 -3.59 5.59 21.84 9.19 24.27%
DPS 8.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.27 1.43 1.42 1.34 1.07 6.47%
Adjusted Per Share Value based on latest NOSH - 1,157,771
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 132.61 87.74 87.74 53.85 66.01 87.66 75.09 9.93%
EPS 33.89 14.41 12.52 -3.59 5.12 18.20 7.66 28.09%
DPS 8.00 4.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.27 1.43 1.3017 1.1167 0.8917 9.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.28 1.93 1.11 0.96 0.98 1.68 0.76 -
P/RPS 1.72 2.20 1.27 1.78 1.36 1.60 0.84 12.67%
P/EPS 6.73 13.39 8.87 -27.38 17.56 7.69 8.27 -3.37%
EY 14.86 7.47 11.28 -3.65 5.69 13.00 12.09 3.49%
DY 3.51 2.07 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 0.87 0.67 0.69 1.25 0.71 12.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 17/11/22 25/11/21 23/11/20 22/11/19 23/11/18 -
Price 2.18 1.79 1.28 0.915 1.04 2.07 0.70 -
P/RPS 1.64 2.04 1.46 1.70 1.44 1.97 0.78 13.17%
P/EPS 6.43 12.42 10.23 -26.10 18.64 9.48 7.62 -2.78%
EY 15.55 8.05 9.78 -3.83 5.37 10.55 13.13 2.85%
DY 3.67 2.23 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.31 1.01 0.64 0.73 1.54 0.65 13.62%

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