[DAYANG] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.19%
YoY- -5.25%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 937,641 695,485 708,238 779,099 876,870 561,680 401,215 15.19%
PBT 220,027 -63,839 78,684 202,017 218,606 175,177 128,157 9.42%
Tax -71,972 -88,377 -24,704 -32,015 -37,530 -25,883 -26,062 18.43%
NP 148,055 -152,216 53,980 170,002 181,076 149,294 102,095 6.38%
-
NP to SH 164,223 -143,933 54,543 171,562 181,076 149,294 130,227 3.93%
-
Tax Rate 32.71% - 31.40% 15.85% 17.17% 14.78% 20.34% -
Total Cost 789,586 847,701 654,258 609,097 695,794 412,386 299,120 17.55%
-
Net Worth 1,128,827 945,513 1,272,340 1,192,864 980,773 547,218 764,391 6.71%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 58,678 57,424 70,127 -
Div Payout % - - - - 32.41% 38.46% 53.85% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,128,827 945,513 1,272,340 1,192,864 980,773 547,218 764,391 6.71%
NOSH 964,809 964,809 877,476 877,106 838,267 675,578 701,276 5.45%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.79% -21.89% 7.62% 21.82% 20.65% 26.58% 25.45% -
ROE 14.55% -15.22% 4.29% 14.38% 18.46% 27.28% 17.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 97.18 72.09 80.71 88.83 104.61 83.14 57.21 9.22%
EPS 17.02 -15.36 6.22 19.56 21.95 18.11 18.57 -1.44%
DPS 0.00 0.00 0.00 0.00 7.00 8.50 10.00 -
NAPS 1.17 0.98 1.45 1.36 1.17 0.81 1.09 1.18%
Adjusted Per Share Value based on latest NOSH - 876,906
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 80.99 60.07 61.17 67.29 75.74 48.51 34.65 15.19%
EPS 14.18 -12.43 4.71 14.82 15.64 12.89 11.25 3.93%
DPS 0.00 0.00 0.00 0.00 5.07 4.96 6.06 -
NAPS 0.975 0.8167 1.099 1.0303 0.8471 0.4726 0.6602 6.71%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.54 0.68 0.98 1.40 2.90 5.79 2.38 -
P/RPS 0.56 0.94 1.21 1.58 2.77 6.96 4.16 -28.39%
P/EPS 3.17 -4.56 15.77 7.16 13.43 26.20 12.82 -20.76%
EY 31.52 -21.94 6.34 13.97 7.45 3.82 7.80 26.19%
DY 0.00 0.00 0.00 0.00 2.41 1.47 4.20 -
P/NAPS 0.46 0.69 0.68 1.03 2.48 7.15 2.18 -22.83%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 22/02/17 29/02/16 25/02/15 26/02/14 26/02/13 -
Price 0.795 0.84 1.05 1.29 2.83 3.59 2.40 -
P/RPS 0.82 1.17 1.30 1.45 2.71 4.32 4.19 -23.79%
P/EPS 4.67 -5.63 16.89 6.60 13.10 16.25 12.92 -15.59%
EY 21.41 -17.76 5.92 15.16 7.63 6.16 7.74 18.47%
DY 0.00 0.00 0.00 0.00 2.47 2.37 4.17 -
P/NAPS 0.68 0.86 0.72 0.95 2.42 4.43 2.20 -17.76%

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