[DAYANG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -26.8%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 401,215 422,236 379,018 299,360 382,323 377,590 364,108 6.65%
PBT 128,157 145,909 115,120 80,684 106,478 120,922 104,756 14.31%
Tax -26,062 -27,977 -20,918 -17,776 -23,350 -25,840 -22,824 9.20%
NP 102,095 117,932 94,202 62,908 83,128 95,082 81,932 15.72%
-
NP to SH 130,227 128,348 76,986 62,908 85,945 95,082 81,932 36.00%
-
Tax Rate 20.34% 19.17% 18.17% 22.03% 21.93% 21.37% 21.79% -
Total Cost 299,120 304,304 284,816 236,452 299,195 282,508 282,176 3.94%
-
Net Worth 764,391 616,213 435,685 500,404 503,920 482,050 469,934 38.10%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 70,127 79,768 44,915 109,979 53,044 34,931 51,079 23.40%
Div Payout % 53.85% 62.15% 58.34% 174.83% 61.72% 36.74% 62.34% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 764,391 616,213 435,685 500,404 503,920 482,050 469,934 38.10%
NOSH 701,276 598,266 449,159 549,895 530,442 523,967 510,797 23.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.45% 27.93% 24.85% 21.01% 21.74% 25.18% 22.50% -
ROE 17.04% 20.83% 17.67% 12.57% 17.06% 19.72% 17.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.21 70.58 84.38 54.44 72.08 72.06 71.28 -13.57%
EPS 18.57 21.45 17.14 11.44 15.67 18.15 16.04 10.20%
DPS 10.00 13.33 10.00 20.00 10.00 6.67 10.00 0.00%
NAPS 1.09 1.03 0.97 0.91 0.95 0.92 0.92 11.91%
Adjusted Per Share Value based on latest NOSH - 549,895
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.65 36.47 32.74 25.86 33.02 32.61 31.45 6.64%
EPS 11.25 11.09 6.65 5.43 7.42 8.21 7.08 35.97%
DPS 6.06 6.89 3.88 9.50 4.58 3.02 4.41 23.48%
NAPS 0.6602 0.5322 0.3763 0.4322 0.4353 0.4164 0.4059 38.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.38 2.01 1.91 2.05 1.83 1.51 2.03 -
P/RPS 4.16 2.85 2.26 3.77 2.54 2.10 2.85 28.52%
P/EPS 12.82 9.37 11.14 17.92 11.29 8.32 12.66 0.83%
EY 7.80 10.67 8.97 5.58 8.85 12.02 7.90 -0.84%
DY 4.20 6.63 5.24 9.76 5.46 4.42 4.93 -10.08%
P/NAPS 2.18 1.95 1.97 2.25 1.93 1.64 2.21 -0.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 -
Price 2.40 2.27 2.01 2.00 2.05 1.81 1.83 -
P/RPS 4.19 3.22 2.38 3.67 2.84 2.51 2.57 38.31%
P/EPS 12.92 10.58 11.73 17.48 12.65 9.97 11.41 8.59%
EY 7.74 9.45 8.53 5.72 7.90 10.03 8.77 -7.95%
DY 4.17 5.87 4.98 10.00 4.88 3.68 5.46 -16.37%
P/NAPS 2.20 2.20 2.07 2.20 2.16 1.97 1.99 6.88%

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