[DAYANG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 146.16%
YoY- 49.33%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 74,840 382,323 283,193 182,054 83,357 255,109 171,970 -42.54%
PBT 20,171 106,478 90,692 52,378 22,200 83,057 60,978 -52.13%
Tax -4,444 -23,350 -19,380 -11,412 -5,558 -15,067 -10,915 -45.03%
NP 15,727 83,128 71,312 40,966 16,642 67,990 50,063 -53.75%
-
NP to SH 15,727 85,945 71,312 40,966 16,642 67,990 50,063 -53.75%
-
Tax Rate 22.03% 21.93% 21.37% 21.79% 25.04% 18.14% 17.90% -
Total Cost 59,113 299,195 211,881 141,088 66,715 187,119 121,907 -38.25%
-
Net Worth 500,404 503,920 482,050 469,934 437,205 373,030 355,581 25.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 27,494 53,044 26,198 25,539 - 17,595 17,603 34.58%
Div Payout % 174.83% 61.72% 36.74% 62.34% - 25.88% 35.16% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 500,404 503,920 482,050 469,934 437,205 373,030 355,581 25.55%
NOSH 549,895 530,442 523,967 510,797 470,112 351,915 352,060 34.58%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.01% 21.74% 25.18% 22.50% 19.96% 26.65% 29.11% -
ROE 3.14% 17.06% 14.79% 8.72% 3.81% 18.23% 14.08% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.61 72.08 54.05 35.64 17.73 72.49 48.85 -57.30%
EPS 2.86 15.67 13.61 8.02 3.54 19.32 14.22 -65.63%
DPS 5.00 10.00 5.00 5.00 0.00 5.00 5.00 0.00%
NAPS 0.91 0.95 0.92 0.92 0.93 1.06 1.01 -6.70%
Adjusted Per Share Value based on latest NOSH - 550,294
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.46 33.02 24.46 15.72 7.20 22.03 14.85 -42.55%
EPS 1.36 7.42 6.16 3.54 1.44 5.87 4.32 -53.68%
DPS 2.37 4.58 2.26 2.21 0.00 1.52 1.52 34.42%
NAPS 0.4322 0.4353 0.4164 0.4059 0.3776 0.3222 0.3071 25.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.05 1.83 1.51 2.03 2.09 2.28 1.74 -
P/RPS 15.06 2.54 2.79 5.70 11.79 3.15 3.56 161.33%
P/EPS 71.68 11.29 11.09 25.31 59.04 11.80 12.24 224.54%
EY 1.40 8.85 9.01 3.95 1.69 8.47 8.17 -69.11%
DY 2.44 5.46 3.31 2.46 0.00 2.19 2.87 -10.24%
P/NAPS 2.25 1.93 1.64 2.21 2.25 2.15 1.72 19.59%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 -
Price 2.00 2.05 1.81 1.83 2.00 2.09 2.43 -
P/RPS 14.70 2.84 3.35 5.13 11.28 2.88 4.97 105.91%
P/EPS 69.93 12.65 13.30 22.82 56.50 10.82 17.09 155.60%
EY 1.43 7.90 7.52 4.38 1.77 9.24 5.85 -60.87%
DY 2.50 4.88 2.76 2.73 0.00 2.39 2.06 13.76%
P/NAPS 2.20 2.16 1.97 1.99 2.15 1.97 2.41 -5.89%

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