[DAYANG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.74%
YoY- 64.35%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 719,504 842,309 761,231 411,200 389,779 337,895 188,197 25.02%
PBT 101,677 199,131 178,080 178,133 111,660 100,946 52,031 11.80%
Tax -29,887 -38,622 -33,101 -30,317 -22,397 -19,684 -7,131 26.94%
NP 71,790 160,509 144,979 147,816 89,263 81,262 44,900 8.12%
-
NP to SH 74,094 160,509 144,979 137,187 83,472 81,262 44,900 8.69%
-
Tax Rate 29.39% 19.40% 18.59% 17.02% 20.06% 19.50% 13.71% -
Total Cost 647,714 681,800 616,252 263,384 300,516 256,633 143,297 28.55%
-
Net Worth 1,127,413 1,018,266 726,225 549,517 537,067 506,270 352,322 21.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 30,737 69,845 134,366 82,698 62,721 35,238 -
Div Payout % - 19.15% 48.18% 97.94% 99.07% 77.18% 78.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,127,413 1,018,266 726,225 549,517 537,067 506,270 352,322 21.37%
NOSH 887,727 877,816 825,256 549,517 553,677 550,294 352,322 16.63%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.98% 19.06% 19.05% 35.95% 22.90% 24.05% 23.86% -
ROE 6.57% 15.76% 19.96% 24.97% 15.54% 16.05% 12.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 81.05 95.96 92.24 74.83 70.40 61.40 53.42 7.18%
EPS 8.35 18.29 17.57 24.97 15.08 14.77 12.74 -6.79%
DPS 0.00 3.50 8.46 24.45 15.00 11.40 10.00 -
NAPS 1.27 1.16 0.88 1.00 0.97 0.92 1.00 4.06%
Adjusted Per Share Value based on latest NOSH - 549,517
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.15 72.75 65.75 35.52 33.67 29.18 16.26 25.01%
EPS 6.40 13.86 12.52 11.85 7.21 7.02 3.88 8.69%
DPS 0.00 2.65 6.03 11.61 7.14 5.42 3.04 -
NAPS 0.9738 0.8795 0.6273 0.4746 0.4639 0.4373 0.3043 21.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.08 2.25 3.60 4.90 1.91 2.03 1.60 -
P/RPS 1.33 2.34 3.90 6.55 2.71 3.31 3.00 -12.66%
P/EPS 12.94 12.31 20.49 19.63 12.67 13.75 12.55 0.51%
EY 7.73 8.13 4.88 5.09 7.89 7.27 7.96 -0.48%
DY 0.00 1.56 2.35 4.99 7.85 5.61 6.25 -
P/NAPS 0.85 1.94 4.09 4.90 1.97 2.21 1.60 -9.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 22/08/14 26/08/13 28/08/12 23/08/11 23/08/10 -
Price 1.01 1.50 3.69 4.72 2.01 1.83 1.67 -
P/RPS 1.25 1.56 4.00 6.31 2.86 2.98 3.13 -14.17%
P/EPS 12.10 8.20 21.00 18.91 13.33 12.39 13.10 -1.31%
EY 8.26 12.19 4.76 5.29 7.50 8.07 7.63 1.32%
DY 0.00 2.33 2.29 5.18 7.46 6.23 5.99 -
P/NAPS 0.80 1.29 4.19 4.72 2.07 1.99 1.67 -11.53%

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