[DAYANG] YoY 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- -26.0%
YoY- -30.36%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 199,198 222,195 241,539 190,749 84,538 99,131 83,138 15.66%
PBT 41,115 17,988 36,961 30,490 18,725 15,786 22,079 10.90%
Tax 5,676 -731 -4,203 -6,836 -5,078 -3,970 -4,152 -
NP 46,791 17,257 32,758 23,654 13,647 11,816 17,927 17.32%
-
NP to SH 46,707 15,872 32,758 23,654 33,967 14,633 17,927 17.28%
-
Tax Rate -13.81% 4.06% 11.37% 22.42% 27.12% 25.15% 18.81% -
Total Cost 152,407 204,938 208,781 167,095 70,891 87,315 65,211 15.18%
-
Net Worth 1,271,598 1,192,592 878,225 663,570 1,492,904 522,873 373,332 22.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 30,737 40,961 68,481 27,519 - -
Div Payout % - - 93.83% 173.17% 201.61% 188.07% - -
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 1,271,598 1,192,592 878,225 663,570 1,492,904 522,873 373,332 22.63%
NOSH 876,964 876,906 878,225 819,222 1,369,637 550,393 352,200 16.40%
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 23.49% 7.77% 13.56% 12.40% 16.14% 11.92% 21.56% -
ROE 3.67% 1.33% 3.73% 3.56% 2.28% 2.80% 4.80% -
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 22.71 25.34 27.50 23.28 6.17 18.01 23.61 -0.64%
EPS 5.33 1.81 3.97 2.87 2.48 2.15 5.09 0.77%
DPS 0.00 0.00 3.50 5.00 5.00 5.00 0.00 -
NAPS 1.45 1.36 1.00 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 17.21 19.19 20.86 16.48 7.30 8.56 7.18 15.66%
EPS 4.03 1.37 2.83 2.04 2.93 1.26 1.55 17.24%
DPS 0.00 0.00 2.65 3.54 5.91 2.38 0.00 -
NAPS 1.0983 1.0301 0.7585 0.5731 1.2895 0.4516 0.3225 22.63%
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 4.31 5.53 10.54 24.87 38.56 10.16 9.66 -12.57%
P/EPS 18.40 77.35 77.75 200.53 95.97 68.83 44.79 -13.76%
EY 5.43 1.29 1.29 0.50 1.04 1.45 2.23 15.97%
DY 0.00 0.00 1.21 0.86 2.10 2.73 0.00 -
P/NAPS 0.68 1.03 2.90 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 4.62 5.09 10.29 15.42 38.88 11.38 8.85 -10.25%
P/EPS 19.71 71.27 75.87 124.33 96.77 77.11 41.06 -11.50%
EY 5.07 1.40 1.32 0.80 1.03 1.30 2.44 12.95%
DY 0.00 0.00 1.24 1.39 2.08 2.44 0.00 -
P/NAPS 0.72 0.95 2.83 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