[DAYANG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 66.72%
YoY- 34.99%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 398,988 351,696 401,215 422,236 379,018 299,360 382,323 2.88%
PBT 214,916 263,836 128,157 145,909 115,120 80,684 106,478 59.78%
Tax -27,568 -30,256 -26,062 -27,977 -20,918 -17,776 -23,350 11.71%
NP 187,348 233,580 102,095 117,932 94,202 62,908 83,128 71.98%
-
NP to SH 187,348 233,580 130,227 128,348 76,986 62,908 85,945 68.19%
-
Tax Rate 12.83% 11.47% 20.34% 19.17% 18.17% 22.03% 21.93% -
Total Cost 211,640 118,116 299,120 304,304 284,816 236,452 299,195 -20.62%
-
Net Worth 632,189 599,346 764,391 616,213 435,685 500,404 503,920 16.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 109,946 - 70,127 79,768 44,915 109,979 53,044 62.63%
Div Payout % 58.69% - 53.85% 62.15% 58.34% 174.83% 61.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 632,189 599,346 764,391 616,213 435,685 500,404 503,920 16.33%
NOSH 549,730 549,858 701,276 598,266 449,159 549,895 530,442 2.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 46.96% 66.42% 25.45% 27.93% 24.85% 21.01% 21.74% -
ROE 29.63% 38.97% 17.04% 20.83% 17.67% 12.57% 17.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.58 63.96 57.21 70.58 84.38 54.44 72.08 0.46%
EPS 34.08 42.48 18.57 21.45 17.14 11.44 15.67 67.94%
DPS 20.00 0.00 10.00 13.33 10.00 20.00 10.00 58.80%
NAPS 1.15 1.09 1.09 1.03 0.97 0.91 0.95 13.59%
Adjusted Per Share Value based on latest NOSH - 768,178
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.46 30.38 34.65 36.47 32.74 25.86 33.02 2.88%
EPS 16.18 20.17 11.25 11.09 6.65 5.43 7.42 68.23%
DPS 9.50 0.00 6.06 6.89 3.88 9.50 4.58 62.71%
NAPS 0.546 0.5177 0.6602 0.5322 0.3763 0.4322 0.4353 16.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.90 2.80 2.38 2.01 1.91 2.05 1.83 -
P/RPS 6.75 4.38 4.16 2.85 2.26 3.77 2.54 91.97%
P/EPS 14.38 6.59 12.82 9.37 11.14 17.92 11.29 17.51%
EY 6.96 15.17 7.80 10.67 8.97 5.58 8.85 -14.81%
DY 4.08 0.00 4.20 6.63 5.24 9.76 5.46 -17.66%
P/NAPS 4.26 2.57 2.18 1.95 1.97 2.25 1.93 69.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 -
Price 4.72 4.81 2.40 2.27 2.01 2.00 2.05 -
P/RPS 6.50 7.52 4.19 3.22 2.38 3.67 2.84 73.75%
P/EPS 13.85 11.32 12.92 10.58 11.73 17.48 12.65 6.23%
EY 7.22 8.83 7.74 9.45 8.53 5.72 7.90 -5.82%
DY 4.24 0.00 4.17 5.87 4.98 10.00 4.88 -8.95%
P/NAPS 4.10 4.41 2.20 2.20 2.07 2.20 2.16 53.36%

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