[DAYANG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 79.36%
YoY- 271.3%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 561,680 494,574 398,988 351,696 401,215 422,236 379,018 29.88%
PBT 175,177 192,916 214,916 263,836 128,157 145,909 115,120 32.19%
Tax -25,883 -25,396 -27,568 -30,256 -26,062 -27,977 -20,918 15.21%
NP 149,294 167,520 187,348 233,580 102,095 117,932 94,202 35.81%
-
NP to SH 149,294 167,520 187,348 233,580 130,227 128,348 76,986 55.32%
-
Tax Rate 14.78% 13.16% 12.83% 11.47% 20.34% 19.17% 18.17% -
Total Cost 412,386 327,054 211,640 118,116 299,120 304,304 284,816 27.89%
-
Net Worth 547,218 643,039 632,189 599,346 764,391 616,213 435,685 16.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 57,424 73,280 109,946 - 70,127 79,768 44,915 17.74%
Div Payout % 38.46% 43.74% 58.69% - 53.85% 62.15% 58.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,218 643,039 632,189 599,346 764,391 616,213 435,685 16.36%
NOSH 675,578 549,606 549,730 549,858 701,276 598,266 449,159 31.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.58% 33.87% 46.96% 66.42% 25.45% 27.93% 24.85% -
ROE 27.28% 26.05% 29.63% 38.97% 17.04% 20.83% 17.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.14 89.99 72.58 63.96 57.21 70.58 84.38 -0.97%
EPS 18.11 30.48 34.08 42.48 18.57 21.45 17.14 3.72%
DPS 8.50 13.33 20.00 0.00 10.00 13.33 10.00 -10.24%
NAPS 0.81 1.17 1.15 1.09 1.09 1.03 0.97 -11.29%
Adjusted Per Share Value based on latest NOSH - 549,858
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.51 42.72 34.46 30.38 34.65 36.47 32.74 29.87%
EPS 12.89 14.47 16.18 20.17 11.25 11.09 6.65 55.27%
DPS 4.96 6.33 9.50 0.00 6.06 6.89 3.88 17.73%
NAPS 0.4726 0.5554 0.546 0.5177 0.6602 0.5322 0.3763 16.35%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.79 4.75 4.90 2.80 2.38 2.01 1.91 -
P/RPS 6.96 5.28 6.75 4.38 4.16 2.85 2.26 111.24%
P/EPS 26.20 15.58 14.38 6.59 12.82 9.37 11.14 76.57%
EY 3.82 6.42 6.96 15.17 7.80 10.67 8.97 -43.30%
DY 1.47 2.81 4.08 0.00 4.20 6.63 5.24 -57.04%
P/NAPS 7.15 4.06 4.26 2.57 2.18 1.95 1.97 135.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 -
Price 3.59 5.22 4.72 4.81 2.40 2.27 2.01 -
P/RPS 4.32 5.80 6.50 7.52 4.19 3.22 2.38 48.63%
P/EPS 16.25 17.13 13.85 11.32 12.92 10.58 11.73 24.19%
EY 6.16 5.84 7.22 8.83 7.74 9.45 8.53 -19.45%
DY 2.37 2.55 4.24 0.00 4.17 5.87 4.98 -38.96%
P/NAPS 4.43 4.46 4.10 4.41 2.20 2.20 2.07 65.83%

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