[DAYANG] YoY Annualized 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- -10.88%
YoY- 14.64%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 708,238 779,099 876,870 561,680 401,215 382,323 255,109 18.53%
PBT 78,684 202,017 218,606 175,177 128,157 106,478 83,057 -0.89%
Tax -24,704 -32,015 -37,530 -25,883 -26,062 -23,350 -15,067 8.58%
NP 53,980 170,002 181,076 149,294 102,095 83,128 67,990 -3.76%
-
NP to SH 54,543 171,562 181,076 149,294 130,227 85,945 67,990 -3.60%
-
Tax Rate 31.40% 15.85% 17.17% 14.78% 20.34% 21.93% 18.14% -
Total Cost 654,258 609,097 695,794 412,386 299,120 299,195 187,119 23.17%
-
Net Worth 1,272,340 1,192,864 980,773 547,218 764,391 503,920 373,030 22.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 58,678 57,424 70,127 53,044 17,595 -
Div Payout % - - 32.41% 38.46% 53.85% 61.72% 25.88% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,272,340 1,192,864 980,773 547,218 764,391 503,920 373,030 22.66%
NOSH 877,476 877,106 838,267 675,578 701,276 530,442 351,915 16.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.62% 21.82% 20.65% 26.58% 25.45% 21.74% 26.65% -
ROE 4.29% 14.38% 18.46% 27.28% 17.04% 17.06% 18.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.71 88.83 104.61 83.14 57.21 72.08 72.49 1.80%
EPS 6.22 19.56 21.95 18.11 18.57 15.67 19.32 -17.19%
DPS 0.00 0.00 7.00 8.50 10.00 10.00 5.00 -
NAPS 1.45 1.36 1.17 0.81 1.09 0.95 1.06 5.35%
Adjusted Per Share Value based on latest NOSH - 819,222
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.17 67.29 75.74 48.51 34.65 33.02 22.03 18.53%
EPS 4.71 14.82 15.64 12.89 11.25 7.42 5.87 -3.59%
DPS 0.00 0.00 5.07 4.96 6.06 4.58 1.52 -
NAPS 1.099 1.0303 0.8471 0.4726 0.6602 0.4353 0.3222 22.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.98 1.40 2.90 5.79 2.38 1.83 2.28 -
P/RPS 1.21 1.58 2.77 6.96 4.16 2.54 3.15 -14.72%
P/EPS 15.77 7.16 13.43 26.20 12.82 11.29 11.80 4.94%
EY 6.34 13.97 7.45 3.82 7.80 8.85 8.47 -4.70%
DY 0.00 0.00 2.41 1.47 4.20 5.46 2.19 -
P/NAPS 0.68 1.03 2.48 7.15 2.18 1.93 2.15 -17.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 25/02/15 26/02/14 26/02/13 27/02/12 23/02/11 -
Price 1.05 1.29 2.83 3.59 2.40 2.05 2.09 -
P/RPS 1.30 1.45 2.71 4.32 4.19 2.84 2.88 -12.40%
P/EPS 16.89 6.60 13.10 16.25 12.92 12.65 10.82 7.69%
EY 5.92 15.16 7.63 6.16 7.74 7.90 9.24 -7.14%
DY 0.00 0.00 2.47 2.37 4.17 4.88 2.39 -
P/NAPS 0.72 0.95 2.42 4.43 2.20 2.16 1.97 -15.43%

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