[DAYANG] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.32%
YoY- 52.21%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 695,485 708,238 778,577 876,870 561,680 401,215 382,323 10.47%
PBT -63,839 78,683 203,438 217,662 175,177 128,235 106,477 -
Tax -88,377 -24,704 -32,762 -37,530 -25,883 -26,992 -23,350 24.81%
NP -152,216 53,979 170,676 180,132 149,294 101,243 83,127 -
-
NP to SH -143,811 54,542 172,169 180,132 118,345 112,955 85,944 -
-
Tax Rate - 31.40% 16.10% 17.24% 14.78% 21.05% 21.93% -
Total Cost 847,701 654,259 607,901 696,738 412,386 299,972 299,196 18.93%
-
Net Worth 945,513 1,271,598 876,906 878,225 663,570 1,369,637 522,873 10.36%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 59,621 68,436 162,069 55,034 -
Div Payout % - - - 33.10% 57.83% 143.48% 64.04% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 945,513 1,271,598 876,906 878,225 663,570 1,369,637 522,873 10.36%
NOSH 964,809 876,964 876,906 878,225 819,222 1,369,637 550,393 9.79%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -21.89% 7.62% 21.92% 20.54% 26.58% 25.23% 21.74% -
ROE -15.21% 4.29% 19.63% 20.51% 17.83% 8.25% 16.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 72.09 80.76 88.79 99.85 68.56 29.29 69.46 0.62%
EPS -14.91 6.22 19.63 20.51 14.45 8.25 15.62 -
DPS 0.00 0.00 0.00 6.79 8.35 11.83 10.00 -
NAPS 0.98 1.45 1.00 1.00 0.81 1.00 0.95 0.51%
Adjusted Per Share Value based on latest NOSH - 878,225
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 60.07 61.17 67.25 75.74 48.51 34.65 33.02 10.47%
EPS -12.42 4.71 14.87 15.56 10.22 9.76 7.42 -
DPS 0.00 0.00 0.00 5.15 5.91 14.00 4.75 -
NAPS 0.8167 1.0983 0.7574 0.7585 0.5731 1.183 0.4516 10.36%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.68 0.98 1.40 2.90 5.79 2.38 1.83 -
P/RPS 0.94 1.21 1.58 2.90 8.44 8.12 2.63 -15.74%
P/EPS -4.56 15.76 7.13 14.14 40.08 28.86 11.72 -
EY -21.92 6.35 14.02 7.07 2.49 3.47 8.53 -
DY 0.00 0.00 0.00 2.34 1.44 4.97 5.46 -
P/NAPS 0.69 0.68 1.40 2.90 7.15 2.38 1.93 -15.74%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 22/02/17 29/02/16 25/02/15 26/02/14 26/02/13 27/02/12 -
Price 0.84 1.05 1.29 2.83 3.59 2.40 2.05 -
P/RPS 1.17 1.30 1.45 2.83 5.24 8.19 2.95 -14.27%
P/EPS -5.64 16.88 6.57 13.80 24.85 29.10 13.13 -
EY -17.74 5.92 15.22 7.25 4.02 3.44 7.62 -
DY 0.00 0.00 0.00 2.40 2.33 4.93 4.88 -
P/NAPS 0.86 0.72 1.29 2.83 4.43 2.40 2.16 -14.21%

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