[DAYANG] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 12.95%
YoY- -1439.67%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 743,812 643,445 1,061,832 945,267 726,357 714,318 700,357 1.00%
PBT -354,869 35,278 362,724 247,542 -63,065 64,669 134,951 -
Tax -35,855 -47,300 -110,079 -68,992 -93,306 -27,381 -25,438 5.88%
NP -390,724 -12,022 252,645 178,550 -156,371 37,288 109,513 -
-
NP to SH -277,633 20,724 249,735 181,196 -122,535 38,345 111,423 -
-
Tax Rate - 134.08% 30.35% 27.87% - 42.34% 18.85% -
Total Cost 1,134,536 655,467 809,187 766,717 882,728 677,030 590,844 11.48%
-
Net Worth 1,331,437 1,617,664 1,496,420 1,109,531 926,217 1,220,420 1,104,530 3.16%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 17,366 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,331,437 1,617,664 1,496,420 1,109,531 926,217 1,220,420 1,104,530 3.16%
NOSH 1,157,771 1,157,771 1,061,290 964,809 964,809 878,000 876,611 4.74%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -52.53% -1.87% 23.79% 18.89% -21.53% 5.22% 15.64% -
ROE -20.85% 1.28% 16.69% 16.33% -13.23% 3.14% 10.09% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 64.25 59.66 100.05 97.97 75.28 81.36 79.89 -3.56%
EPS -23.98 1.92 23.53 18.78 -12.70 4.37 12.71 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.50 1.41 1.15 0.96 1.39 1.26 -1.51%
Adjusted Per Share Value based on latest NOSH - 1,157,771
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 64.25 55.58 91.71 81.65 62.74 61.70 60.49 1.00%
EPS -23.98 1.79 21.57 15.65 -10.58 3.31 9.62 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.3972 1.2925 0.9583 0.80 1.0541 0.954 3.16%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.90 1.46 1.15 1.39 0.81 0.995 1.26 -
P/RPS 1.40 2.45 1.15 1.42 1.08 1.22 1.58 -1.99%
P/EPS -3.75 75.98 4.89 7.40 -6.38 22.78 9.91 -
EY -26.64 1.32 20.46 13.51 -15.68 4.39 10.09 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.82 1.21 0.84 0.72 1.00 -4.05%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 19/05/22 24/05/21 23/06/20 21/05/19 24/05/18 24/05/17 25/05/16 -
Price 0.90 1.41 1.29 1.13 0.585 1.10 1.06 -
P/RPS 1.40 2.36 1.29 1.15 0.78 1.35 1.33 0.85%
P/EPS -3.75 73.37 5.48 6.02 -4.61 25.19 8.34 -
EY -26.64 1.36 18.24 16.62 -21.71 3.97 11.99 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.91 0.98 0.61 0.79 0.84 -1.22%

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