[DAYANG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.38%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 351,696 401,215 422,236 379,018 299,360 382,323 377,590 -4.62%
PBT 263,836 128,157 145,909 115,120 80,684 106,478 120,922 68.14%
Tax -30,256 -26,062 -27,977 -20,918 -17,776 -23,350 -25,840 11.08%
NP 233,580 102,095 117,932 94,202 62,908 83,128 95,082 81.96%
-
NP to SH 233,580 130,227 128,348 76,986 62,908 85,945 95,082 81.96%
-
Tax Rate 11.47% 20.34% 19.17% 18.17% 22.03% 21.93% 21.37% -
Total Cost 118,116 299,120 304,304 284,816 236,452 299,195 282,508 -44.05%
-
Net Worth 599,346 764,391 616,213 435,685 500,404 503,920 482,050 15.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 70,127 79,768 44,915 109,979 53,044 34,931 -
Div Payout % - 53.85% 62.15% 58.34% 174.83% 61.72% 36.74% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 599,346 764,391 616,213 435,685 500,404 503,920 482,050 15.61%
NOSH 549,858 701,276 598,266 449,159 549,895 530,442 523,967 3.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 66.42% 25.45% 27.93% 24.85% 21.01% 21.74% 25.18% -
ROE 38.97% 17.04% 20.83% 17.67% 12.57% 17.06% 19.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.96 57.21 70.58 84.38 54.44 72.08 72.06 -7.63%
EPS 42.48 18.57 21.45 17.14 11.44 15.67 18.15 76.18%
DPS 0.00 10.00 13.33 10.00 20.00 10.00 6.67 -
NAPS 1.09 1.09 1.03 0.97 0.91 0.95 0.92 11.95%
Adjusted Per Share Value based on latest NOSH - 553,677
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.38 34.65 36.47 32.74 25.86 33.02 32.61 -4.60%
EPS 20.17 11.25 11.09 6.65 5.43 7.42 8.21 81.97%
DPS 0.00 6.06 6.89 3.88 9.50 4.58 3.02 -
NAPS 0.5177 0.6602 0.5322 0.3763 0.4322 0.4353 0.4164 15.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.80 2.38 2.01 1.91 2.05 1.83 1.51 -
P/RPS 4.38 4.16 2.85 2.26 3.77 2.54 2.10 63.17%
P/EPS 6.59 12.82 9.37 11.14 17.92 11.29 8.32 -14.38%
EY 15.17 7.80 10.67 8.97 5.58 8.85 12.02 16.76%
DY 0.00 4.20 6.63 5.24 9.76 5.46 4.42 -
P/NAPS 2.57 2.18 1.95 1.97 2.25 1.93 1.64 34.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 -
Price 4.81 2.40 2.27 2.01 2.00 2.05 1.81 -
P/RPS 7.52 4.19 3.22 2.38 3.67 2.84 2.51 107.68%
P/EPS 11.32 12.92 10.58 11.73 17.48 12.65 9.97 8.82%
EY 8.83 7.74 9.45 8.53 5.72 7.90 10.03 -8.13%
DY 0.00 4.17 5.87 4.98 10.00 4.88 3.68 -
P/NAPS 4.41 2.20 2.20 2.07 2.20 2.16 1.97 71.04%

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