[DAYANG] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 3762.94%
YoY- -66.31%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 223,836 230,213 357,576 281,933 212,803 203,629 192,420 2.55%
PBT 30,239 63,293 151,596 67,736 14,804 47,499 92,198 -16.94%
Tax -10,124 -29,766 -37,353 -16,401 -14,057 -11,161 -9,190 1.62%
NP 20,115 33,527 114,243 51,335 747 36,338 83,008 -21.02%
-
NP to SH 18,983 36,080 107,095 48,754 1,122 36,174 85,953 -22.23%
-
Tax Rate 33.48% 47.03% 24.64% 24.21% 94.95% 23.50% 9.97% -
Total Cost 203,721 196,686 243,333 230,598 212,056 167,291 109,412 10.90%
-
Net Worth 1,655,613 1,507,032 1,292,845 1,032,346 771,848 1,176,533 1,105,109 6.96%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,655,613 1,507,032 1,292,845 1,032,346 771,848 1,176,533 1,105,109 6.96%
NOSH 1,157,771 1,061,290 964,809 964,809 964,809 878,009 877,071 4.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.99% 14.56% 31.95% 18.21% 0.35% 17.85% 43.14% -
ROE 1.15% 2.39% 8.28% 4.72% 0.15% 3.07% 7.78% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.33 21.69 37.06 29.22 22.06 23.19 21.94 -2.08%
EPS 1.64 3.40 11.10 5.05 0.12 4.12 9.80 -25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.34 1.07 0.80 1.34 1.26 2.12%
Adjusted Per Share Value based on latest NOSH - 1,061,290
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.33 19.88 30.88 24.35 18.38 17.59 16.62 2.54%
EPS 1.64 3.12 9.25 4.21 0.10 3.12 7.42 -22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.3017 1.1167 0.8917 0.6667 1.0162 0.9545 6.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.96 0.98 1.68 0.76 0.99 0.995 1.68 -
P/RPS 4.97 4.52 4.53 2.60 4.49 4.29 7.66 -6.94%
P/EPS 58.55 28.83 15.13 15.04 851.30 24.15 17.14 22.69%
EY 1.71 3.47 6.61 6.65 0.12 4.14 5.83 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 1.25 0.71 1.24 0.74 1.33 -10.78%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 23/11/20 22/11/19 23/11/18 21/11/17 22/11/16 27/11/15 -
Price 0.915 1.04 2.07 0.70 0.61 0.91 1.47 -
P/RPS 4.73 4.79 5.59 2.40 2.77 3.92 6.70 -5.63%
P/EPS 55.81 30.59 18.65 13.85 524.54 22.09 15.00 24.45%
EY 1.79 3.27 5.36 7.22 0.19 4.53 6.67 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 1.54 0.65 0.76 0.68 1.17 -9.55%

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