[DAYANG] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.15%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 714,318 700,357 889,569 651,107 414,299 373,806 295,694 15.81%
PBT 64,669 134,951 219,448 153,180 174,023 104,448 89,030 -5.18%
Tax -27,381 -25,438 -39,683 -27,554 -30,112 -22,236 -17,681 7.55%
NP 37,288 109,513 179,765 125,626 143,911 82,212 71,349 -10.24%
-
NP to SH 38,345 111,423 179,765 125,626 133,523 76,180 71,349 -9.82%
-
Tax Rate 42.34% 18.85% 18.08% 17.99% 17.30% 21.29% 19.86% -
Total Cost 677,030 590,844 709,804 525,481 270,388 291,594 224,345 20.19%
-
Net Worth 1,220,420 1,104,530 972,948 643,517 549,858 500,404 437,205 18.64%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 59,621 68,436 134,574 82,529 52,822 -
Div Payout % - - 33.17% 54.48% 100.79% 108.33% 74.03% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,220,420 1,104,530 972,948 643,517 549,858 500,404 437,205 18.64%
NOSH 878,000 876,611 876,530 794,465 549,858 549,895 470,112 10.96%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.22% 15.64% 20.21% 19.29% 34.74% 21.99% 24.13% -
ROE 3.14% 10.09% 18.48% 19.52% 24.28% 15.22% 16.32% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 81.36 79.89 101.49 81.96 75.35 67.98 62.90 4.37%
EPS 4.37 12.71 20.51 15.81 24.28 13.85 15.18 -18.72%
DPS 0.00 0.00 6.80 8.61 24.47 15.00 11.24 -
NAPS 1.39 1.26 1.11 0.81 1.00 0.91 0.93 6.92%
Adjusted Per Share Value based on latest NOSH - 794,465
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.70 60.49 76.83 56.24 35.78 32.29 25.54 15.82%
EPS 3.31 9.62 15.53 10.85 11.53 6.58 6.16 -9.82%
DPS 0.00 0.00 5.15 5.91 11.62 7.13 4.56 -
NAPS 1.0541 0.954 0.8404 0.5558 0.4749 0.4322 0.3776 18.64%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.995 1.26 2.33 3.75 2.80 2.05 2.09 -
P/RPS 1.22 1.58 2.30 4.58 3.72 3.02 3.32 -15.35%
P/EPS 22.78 9.91 11.36 23.72 11.53 14.80 13.77 8.74%
EY 4.39 10.09 8.80 4.22 8.67 6.76 7.26 -8.03%
DY 0.00 0.00 2.92 2.30 8.74 7.32 5.38 -
P/NAPS 0.72 1.00 2.10 4.63 2.80 2.25 2.25 -17.28%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 25/05/15 23/05/14 22/05/13 22/05/12 24/05/11 -
Price 1.10 1.06 2.40 3.56 4.81 2.00 2.00 -
P/RPS 1.35 1.33 2.36 4.34 6.38 2.94 3.18 -13.29%
P/EPS 25.19 8.34 11.70 22.51 19.81 14.44 13.18 11.38%
EY 3.97 11.99 8.55 4.44 5.05 6.93 7.59 -10.22%
DY 0.00 0.00 2.83 2.42 5.09 7.50 5.62 -
P/NAPS 0.79 0.84 2.16 4.40 4.81 2.20 2.15 -15.35%

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