Dayang Enterprise Holdings Bhd
KLSE:DAYANG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dayang Enterprise Holdings Bhd
KLSE:DAYANG
|
MY |
|
Clearwater Paper Corp
NYSE:CLW
|
US |
|
Glatfelter Corp
NYSE:GLT
|
US |
|
Bros Eastern Co Ltd
SSE:601339
|
CN |
|
Shanghai International Airport Co Ltd
SSE:600009
|
CN |
|
A
|
ANE (Cayman) Inc
HKEX:9956
|
CN |
|
Xpeng Inc
NYSE:XPEV
|
CN |
|
SJVN Ltd
NSE:SJVN
|
IN |
Income Statement
Earnings Waterfall
Dayang Enterprise Holdings Bhd
Income Statement
Dayang Enterprise Holdings Bhd
| Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
0
|
6
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
|
| Revenue |
173
N/A
|
181
+5%
|
202
+11%
|
226
+12%
|
204
-10%
|
197
-4%
|
195
-1%
|
188
-3%
|
211
+12%
|
255
+21%
|
296
+16%
|
338
+14%
|
367
+8%
|
382
+4%
|
374
-2%
|
390
+4%
|
416
+7%
|
401
-4%
|
414
+3%
|
411
-1%
|
455
+11%
|
553
+21%
|
642
+16%
|
752
+17%
|
817
+9%
|
877
+7%
|
890
+1%
|
842
-5%
|
798
-5%
|
779
-2%
|
700
-10%
|
720
+3%
|
731
+2%
|
708
-3%
|
714
+1%
|
712
0%
|
721
+1%
|
695
-4%
|
726
+4%
|
756
+4%
|
825
+9%
|
939
+14%
|
946
+1%
|
972
+3%
|
1 048
+8%
|
1 046
0%
|
1 062
+2%
|
986
-7%
|
858
-13%
|
731
-15%
|
643
-12%
|
632
-2%
|
626
-1%
|
668
+7%
|
744
+11%
|
848
+14%
|
962
+14%
|
984
+2%
|
936
-5%
|
979
+5%
|
984
+1%
|
1 113
+13%
|
1 248
+12%
|
1 398
+12%
|
1 503
+7%
|
1 468
-2%
|
1 375
-6%
|
1 186
-14%
|
1 044
-12%
|
938
-10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(90)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(225)
|
(46)
|
(109)
|
(168)
|
(215)
|
(212)
|
(207)
|
(258)
|
(323)
|
(398)
|
(477)
|
(516)
|
(577)
|
(580)
|
(537)
|
(508)
|
(442)
|
(401)
|
(420)
|
(416)
|
(453)
|
(470)
|
(470)
|
(492)
|
(483)
|
(497)
|
(524)
|
(564)
|
(556)
|
(574)
|
(568)
|
(563)
|
(553)
|
(535)
|
(532)
|
(498)
|
(499)
|
(471)
|
(475)
|
(499)
|
(586)
|
(620)
|
(654)
|
(703)
|
(653)
|
(638)
|
(628)
|
(606)
|
(639)
|
(699)
|
(773)
|
(823)
|
(798)
|
(750)
|
(669)
|
(589)
|
(534)
|
|
| Gross Profit |
0
N/A
|
91
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
86
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
130
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
157
N/A
|
29
-82%
|
81
+180%
|
149
+85%
|
186
+25%
|
203
+9%
|
204
+1%
|
198
-3%
|
230
+16%
|
244
+6%
|
275
+13%
|
301
+9%
|
300
0%
|
309
+3%
|
306
-1%
|
291
-5%
|
337
+16%
|
300
-11%
|
300
+0%
|
315
+5%
|
256
-19%
|
244
-4%
|
242
-1%
|
229
-5%
|
212
-7%
|
229
+8%
|
232
+1%
|
261
+13%
|
382
+46%
|
372
-3%
|
404
+9%
|
485
+20%
|
493
+2%
|
526
+7%
|
454
-14%
|
360
-21%
|
232
-35%
|
172
-26%
|
157
-9%
|
127
-19%
|
81
-36%
|
124
+53%
|
193
+56%
|
260
+34%
|
331
+27%
|
299
-10%
|
351
+18%
|
379
+8%
|
474
+25%
|
549
+16%
|
625
+14%
|
680
+9%
|
671
-1%
|
625
-7%
|
517
-17%
|
455
-12%
|
404
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54)
|
3
|
(125)
|
(150)
|
(137)
|
(33)
|
(140)
|
(135)
|
(143)
|
(47)
|
(203)
|
(234)
|
(251)
|
(50)
|
(224)
|
(172)
|
(125)
|
(59)
|
(31)
|
(31)
|
(43)
|
(97)
|
(137)
|
(144)
|
(138)
|
(101)
|
(105)
|
(113)
|
(135)
|
(145)
|
(186)
|
(187)
|
(160)
|
(130)
|
(81)
|
(141)
|
(157)
|
(185)
|
(183)
|
(108)
|
(92)
|
(107)
|
(89)
|
(102)
|
(112)
|
(119)
|
(138)
|
(137)
|
(133)
|
(108)
|
(111)
|
(106)
|
(107)
|
(103)
|
(106)
|
(109)
|
(115)
|
(124)
|
(123)
|
(126)
|
(128)
|
(147)
|
(154)
|
(157)
|
(164)
|
(186)
|
(183)
|
(175)
|
(164)
|
(129)
|
|
| Selling, General & Administrative |
(19)
|
(24)
|
(28)
|
(29)
|
(32)
|
(35)
|
(36)
|
(40)
|
(44)
|
(47)
|
(52)
|
(51)
|
(50)
|
(53)
|
(51)
|
(55)
|
(60)
|
(61)
|
(65)
|
(65)
|
(76)
|
(98)
|
(105)
|
(112)
|
(107)
|
(102)
|
(107)
|
(115)
|
(132)
|
(140)
|
(147)
|
(171)
|
(166)
|
(121)
|
(114)
|
(86)
|
(79)
|
(109)
|
(104)
|
(99)
|
(92)
|
(99)
|
(99)
|
(107)
|
(113)
|
(121)
|
(126)
|
(125)
|
(122)
|
(108)
|
(106)
|
(101)
|
(104)
|
(106)
|
(109)
|
(110)
|
(111)
|
(123)
|
(122)
|
(126)
|
(128)
|
(142)
|
(148)
|
(151)
|
(158)
|
(185)
|
(183)
|
(174)
|
(162)
|
(129)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(9)
|
(12)
|
(9)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(35)
|
26
|
(97)
|
(121)
|
(105)
|
2
|
(104)
|
(95)
|
(100)
|
1
|
(151)
|
(183)
|
(201)
|
3
|
(174)
|
(117)
|
(65)
|
1
|
34
|
34
|
33
|
1
|
(32)
|
(32)
|
(31)
|
1
|
2
|
3
|
(3)
|
(5)
|
(40)
|
(16)
|
5
|
(9)
|
33
|
(56)
|
(78)
|
(77)
|
(76)
|
(3)
|
10
|
5
|
20
|
11
|
5
|
2
|
(12)
|
(12)
|
(11)
|
0
|
(6)
|
(6)
|
(2)
|
3
|
3
|
1
|
(4)
|
(1)
|
(1)
|
0
|
0
|
(6)
|
(6)
|
(5)
|
(6)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
|
| Operating Income |
119
N/A
|
93
-22%
|
77
-18%
|
77
+0%
|
67
-12%
|
53
-22%
|
55
+4%
|
53
-2%
|
68
+27%
|
83
+23%
|
93
+11%
|
104
+12%
|
115
+11%
|
107
-7%
|
104
-3%
|
109
+6%
|
123
+13%
|
127
+3%
|
172
+36%
|
173
+1%
|
155
-10%
|
132
-14%
|
107
-19%
|
131
+22%
|
163
+24%
|
200
+23%
|
204
+2%
|
193
-5%
|
156
-19%
|
192
+23%
|
114
-41%
|
113
0%
|
154
+37%
|
125
-19%
|
163
+30%
|
101
-38%
|
72
-28%
|
27
-62%
|
46
+71%
|
124
+168%
|
170
+36%
|
275
+62%
|
283
+3%
|
302
+7%
|
373
+23%
|
374
+0%
|
389
+4%
|
317
-18%
|
227
-28%
|
124
-45%
|
61
-51%
|
51
-16%
|
21
-60%
|
(22)
N/A
|
18
N/A
|
84
+361%
|
144
+71%
|
207
+43%
|
175
-15%
|
225
+28%
|
251
+12%
|
327
+30%
|
395
+21%
|
468
+19%
|
516
+10%
|
485
-6%
|
442
-9%
|
342
-22%
|
291
-15%
|
275
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(26)
|
(5)
|
(4)
|
(3)
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
(0)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
3
|
2
|
2
|
3
|
6
|
9
|
14
|
17
|
18
|
20
|
18
|
16
|
7
|
(16)
|
(61)
|
(88)
|
(120)
|
(124)
|
(43)
|
(98)
|
(84)
|
(89)
|
(61)
|
(112)
|
(90)
|
(77)
|
(61)
|
(42)
|
(56)
|
(59)
|
(45)
|
(45)
|
(39)
|
(27)
|
(28)
|
(24)
|
(23)
|
(26)
|
(30)
|
(22)
|
(24)
|
(34)
|
(30)
|
(33)
|
(46)
|
(34)
|
(31)
|
(37)
|
(11)
|
44
|
16
|
33
|
55
|
8
|
41
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(33)
|
(0)
|
(7)
|
(13)
|
(2)
|
(2)
|
8
|
25
|
0
|
14
|
11
|
0
|
(8)
|
(0)
|
(28)
|
(28)
|
(358)
|
(354)
|
(326)
|
(318)
|
20
|
16
|
18
|
11
|
41
|
43
|
42
|
42
|
3
|
3
|
2
|
12
|
10
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
29
|
29
|
29
|
29
|
0
|
0
|
0
|
82
|
109
|
109
|
109
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
93
N/A
|
89
-5%
|
72
-19%
|
74
+2%
|
66
-10%
|
52
-21%
|
55
+5%
|
52
-5%
|
67
+29%
|
83
+24%
|
89
+7%
|
101
+13%
|
113
+12%
|
107
-6%
|
105
-2%
|
112
+7%
|
125
+12%
|
128
+2%
|
174
+36%
|
178
+2%
|
164
-8%
|
175
+7%
|
153
-13%
|
178
+16%
|
211
+19%
|
218
+3%
|
220
+1%
|
200
-9%
|
222
+11%
|
203
-8%
|
135
-34%
|
102
-25%
|
57
-44%
|
79
+38%
|
65
-18%
|
16
-75%
|
(17)
N/A
|
(67)
-303%
|
(66)
+1%
|
27
N/A
|
80
+197%
|
212
+166%
|
240
+13%
|
255
+6%
|
339
+33%
|
329
-3%
|
357
+8%
|
289
-19%
|
200
-31%
|
88
-56%
|
36
-59%
|
(1)
N/A
|
(34)
-3 009%
|
(410)
-1 098%
|
(358)
+13%
|
(266)
+26%
|
(208)
+22%
|
196
N/A
|
159
-19%
|
197
+24%
|
228
+16%
|
337
+48%
|
401
+19%
|
499
+24%
|
602
+21%
|
504
-16%
|
477
-5%
|
399
-16%
|
311
-22%
|
327
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(17)
|
(18)
|
(18)
|
(14)
|
(8)
|
(8)
|
(7)
|
(11)
|
(15)
|
(18)
|
(20)
|
(24)
|
(23)
|
(22)
|
(22)
|
(25)
|
(27)
|
(30)
|
(30)
|
(25)
|
(26)
|
(28)
|
(33)
|
(40)
|
(38)
|
(40)
|
(39)
|
(36)
|
(33)
|
(26)
|
(30)
|
(32)
|
(25)
|
(27)
|
(26)
|
(29)
|
(87)
|
(92)
|
(92)
|
(94)
|
(68)
|
(65)
|
(71)
|
(92)
|
(108)
|
(110)
|
(96)
|
(89)
|
(56)
|
(49)
|
(46)
|
(27)
|
(26)
|
(32)
|
(48)
|
(69)
|
(71)
|
(61)
|
(71)
|
(74)
|
(102)
|
(117)
|
(138)
|
(163)
|
(139)
|
(137)
|
(113)
|
(93)
|
(100)
|
|
| Income from Continuing Operations |
78
|
71
|
55
|
56
|
53
|
45
|
47
|
45
|
56
|
68
|
71
|
81
|
89
|
83
|
82
|
89
|
100
|
101
|
144
|
148
|
139
|
149
|
126
|
145
|
171
|
180
|
181
|
162
|
187
|
171
|
110
|
72
|
25
|
54
|
37
|
(10)
|
(46)
|
(153)
|
(157)
|
(65)
|
(14)
|
144
|
174
|
184
|
247
|
222
|
247
|
192
|
112
|
33
|
(13)
|
(47)
|
(61)
|
(436)
|
(390)
|
(314)
|
(277)
|
125
|
98
|
126
|
154
|
235
|
284
|
361
|
439
|
365
|
340
|
285
|
218
|
227
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
(1)
|
1
|
1
|
2
|
3
|
8
|
34
|
28
|
25
|
16
|
3
|
9
|
5
|
9
|
(3)
|
(4)
|
6
|
24
|
33
|
46
|
42
|
119
|
114
|
103
|
100
|
(4)
|
(6)
|
(12)
|
(16)
|
(16)
|
(21)
|
(31)
|
(50)
|
(53)
|
(45)
|
(44)
|
(32)
|
(21)
|
|
| Net Income (Common) |
65
N/A
|
71
+11%
|
55
-24%
|
56
+2%
|
53
-5%
|
45
-15%
|
47
+4%
|
45
-4%
|
56
+26%
|
68
+20%
|
71
+5%
|
81
+14%
|
89
+9%
|
83
-7%
|
82
-1%
|
89
+9%
|
100
+12%
|
101
+1%
|
144
+42%
|
148
+3%
|
139
-6%
|
149
+8%
|
126
-16%
|
145
+15%
|
171
+18%
|
180
+5%
|
181
+0%
|
162
-11%
|
190
+17%
|
172
-9%
|
112
-35%
|
74
-34%
|
24
-67%
|
55
+124%
|
38
-30%
|
(8)
N/A
|
(43)
-444%
|
(145)
-237%
|
(123)
+15%
|
(36)
+71%
|
11
N/A
|
160
+1 305%
|
177
+11%
|
194
+9%
|
252
+30%
|
231
-8%
|
244
+6%
|
188
-23%
|
117
-38%
|
56
-52%
|
20
-65%
|
(1)
N/A
|
(18)
-1 315%
|
(317)
-1 621%
|
(275)
+13%
|
(211)
+23%
|
(177)
+16%
|
121
N/A
|
92
-25%
|
114
+25%
|
138
+21%
|
219
+59%
|
263
+20%
|
330
+25%
|
388
+18%
|
311
-20%
|
296
-5%
|
241
-19%
|
186
-23%
|
206
+11%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.14
+75%
|
0.07
-50%
|
0.07
N/A
|
0.06
-14%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.08
+33%
|
0.09
+12%
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.1
-9%
|
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.12
N/A
|
0.17
+42%
|
0.17
N/A
|
0.16
-6%
|
0.17
+6%
|
0.15
-12%
|
0.17
+13%
|
0.2
+18%
|
0.2
N/A
|
0.21
+5%
|
0.19
-10%
|
0.21
+11%
|
0.19
-10%
|
0.12
-37%
|
0.08
-33%
|
0.03
-63%
|
0.06
+100%
|
0.05
-17%
|
0
N/A
|
-0.04
N/A
|
-0.15
-275%
|
-0.12
+20%
|
-0.03
+75%
|
0.02
N/A
|
0.16
+700%
|
0.18
+12%
|
0.19
+6%
|
0.25
+32%
|
0.24
-4%
|
0.23
-4%
|
0.17
-26%
|
0.13
-24%
|
0.05
-62%
|
0.01
-80%
|
-0.01
N/A
|
-0.02
-100%
|
-0.28
-1 300%
|
-0.24
+14%
|
-0.18
+25%
|
-0.15
+17%
|
0.1
N/A
|
0.09
-10%
|
0.11
+22%
|
0.13
+18%
|
0.19
+46%
|
0.24
+26%
|
0.29
+21%
|
0.34
+17%
|
0.27
-21%
|
0.26
-4%
|
0.21
-19%
|
0.16
-24%
|
0.18
+12%
|
|