[DAYANG] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.05%
YoY- 42.44%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 379,018 299,360 382,323 377,590 364,108 333,428 255,109 30.23%
PBT 115,120 80,684 106,478 120,922 104,756 88,800 83,057 24.33%
Tax -20,918 -17,776 -23,350 -25,840 -22,824 -22,232 -15,067 24.47%
NP 94,202 62,908 83,128 95,082 81,932 66,568 67,990 24.30%
-
NP to SH 76,986 62,908 85,945 95,082 81,932 66,568 67,990 8.64%
-
Tax Rate 18.17% 22.03% 21.93% 21.37% 21.79% 25.04% 18.14% -
Total Cost 284,816 236,452 299,195 282,508 282,176 266,860 187,119 32.35%
-
Net Worth 435,685 500,404 503,920 482,050 469,934 437,205 373,030 10.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 44,915 109,979 53,044 34,931 51,079 - 17,595 86.88%
Div Payout % 58.34% 174.83% 61.72% 36.74% 62.34% - 25.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 435,685 500,404 503,920 482,050 469,934 437,205 373,030 10.91%
NOSH 449,159 549,895 530,442 523,967 510,797 470,112 351,915 17.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.85% 21.01% 21.74% 25.18% 22.50% 19.96% 26.65% -
ROE 17.67% 12.57% 17.06% 19.72% 17.43% 15.23% 18.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.38 54.44 72.08 72.06 71.28 70.93 72.49 10.66%
EPS 17.14 11.44 15.67 18.15 16.04 14.16 19.32 -7.67%
DPS 10.00 20.00 10.00 6.67 10.00 0.00 5.00 58.80%
NAPS 0.97 0.91 0.95 0.92 0.92 0.93 1.06 -5.74%
Adjusted Per Share Value based on latest NOSH - 549,746
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.74 25.86 33.02 32.61 31.45 28.80 22.03 30.26%
EPS 6.65 5.43 7.42 8.21 7.08 5.75 5.87 8.68%
DPS 3.88 9.50 4.58 3.02 4.41 0.00 1.52 86.88%
NAPS 0.3763 0.4322 0.4353 0.4164 0.4059 0.3776 0.3222 10.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.91 2.05 1.83 1.51 2.03 2.09 2.28 -
P/RPS 2.26 3.77 2.54 2.10 2.85 2.95 3.15 -19.87%
P/EPS 11.14 17.92 11.29 8.32 12.66 14.76 11.80 -3.76%
EY 8.97 5.58 8.85 12.02 7.90 6.78 8.47 3.90%
DY 5.24 9.76 5.46 4.42 4.93 0.00 2.19 78.98%
P/NAPS 1.97 2.25 1.93 1.64 2.21 2.25 2.15 -5.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 -
Price 2.01 2.00 2.05 1.81 1.83 2.00 2.09 -
P/RPS 2.38 3.67 2.84 2.51 2.57 2.82 2.88 -11.94%
P/EPS 11.73 17.48 12.65 9.97 11.41 14.12 10.82 5.53%
EY 8.53 5.72 7.90 10.03 8.77 7.08 9.24 -5.19%
DY 4.98 10.00 4.88 3.68 5.46 0.00 2.39 63.21%
P/NAPS 2.07 2.20 2.16 1.97 1.99 2.15 1.97 3.35%

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