[DAYANG] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.46%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 494,574 398,988 351,696 401,215 422,236 379,018 299,360 39.70%
PBT 192,916 214,916 263,836 128,157 145,909 115,120 80,684 78.71%
Tax -25,396 -27,568 -30,256 -26,062 -27,977 -20,918 -17,776 26.82%
NP 167,520 187,348 233,580 102,095 117,932 94,202 62,908 92.00%
-
NP to SH 167,520 187,348 233,580 130,227 128,348 76,986 62,908 92.00%
-
Tax Rate 13.16% 12.83% 11.47% 20.34% 19.17% 18.17% 22.03% -
Total Cost 327,054 211,640 118,116 299,120 304,304 284,816 236,452 24.11%
-
Net Worth 643,039 632,189 599,346 764,391 616,213 435,685 500,404 18.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 73,280 109,946 - 70,127 79,768 44,915 109,979 -23.69%
Div Payout % 43.74% 58.69% - 53.85% 62.15% 58.34% 174.83% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 643,039 632,189 599,346 764,391 616,213 435,685 500,404 18.18%
NOSH 549,606 549,730 549,858 701,276 598,266 449,159 549,895 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 33.87% 46.96% 66.42% 25.45% 27.93% 24.85% 21.01% -
ROE 26.05% 29.63% 38.97% 17.04% 20.83% 17.67% 12.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.99 72.58 63.96 57.21 70.58 84.38 54.44 39.76%
EPS 30.48 34.08 42.48 18.57 21.45 17.14 11.44 92.07%
DPS 13.33 20.00 0.00 10.00 13.33 10.00 20.00 -23.67%
NAPS 1.17 1.15 1.09 1.09 1.03 0.97 0.91 18.22%
Adjusted Per Share Value based on latest NOSH - 1,369,637
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.72 34.46 30.38 34.65 36.47 32.74 25.86 39.70%
EPS 14.47 16.18 20.17 11.25 11.09 6.65 5.43 92.09%
DPS 6.33 9.50 0.00 6.06 6.89 3.88 9.50 -23.69%
NAPS 0.5554 0.546 0.5177 0.6602 0.5322 0.3763 0.4322 18.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.75 4.90 2.80 2.38 2.01 1.91 2.05 -
P/RPS 5.28 6.75 4.38 4.16 2.85 2.26 3.77 25.15%
P/EPS 15.58 14.38 6.59 12.82 9.37 11.14 17.92 -8.89%
EY 6.42 6.96 15.17 7.80 10.67 8.97 5.58 9.79%
DY 2.81 4.08 0.00 4.20 6.63 5.24 9.76 -56.36%
P/NAPS 4.06 4.26 2.57 2.18 1.95 1.97 2.25 48.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 -
Price 5.22 4.72 4.81 2.40 2.27 2.01 2.00 -
P/RPS 5.80 6.50 7.52 4.19 3.22 2.38 3.67 35.63%
P/EPS 17.13 13.85 11.32 12.92 10.58 11.73 17.48 -1.33%
EY 5.84 7.22 8.83 7.74 9.45 8.53 5.72 1.39%
DY 2.55 4.24 0.00 4.17 5.87 4.98 10.00 -59.75%
P/NAPS 4.46 4.10 4.41 2.20 2.20 2.07 2.20 60.11%

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