[DAYANG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 74.08%
YoY- 42.44%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 189,509 74,840 382,323 283,193 182,054 83,357 255,109 -17.99%
PBT 57,560 20,171 106,478 90,692 52,378 22,200 83,057 -21.70%
Tax -10,459 -4,444 -23,350 -19,380 -11,412 -5,558 -15,067 -21.61%
NP 47,101 15,727 83,128 71,312 40,966 16,642 67,990 -21.72%
-
NP to SH 38,493 15,727 85,945 71,312 40,966 16,642 67,990 -31.58%
-
Tax Rate 18.17% 22.03% 21.93% 21.37% 21.79% 25.04% 18.14% -
Total Cost 142,408 59,113 299,195 211,881 141,088 66,715 187,119 -16.65%
-
Net Worth 435,685 500,404 503,920 482,050 469,934 437,205 373,030 10.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,457 27,494 53,044 26,198 25,539 - 17,595 17.68%
Div Payout % 58.34% 174.83% 61.72% 36.74% 62.34% - 25.88% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 435,685 500,404 503,920 482,050 469,934 437,205 373,030 10.91%
NOSH 449,159 549,895 530,442 523,967 510,797 470,112 351,915 17.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.85% 21.01% 21.74% 25.18% 22.50% 19.96% 26.65% -
ROE 8.84% 3.14% 17.06% 14.79% 8.72% 3.81% 18.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.19 13.61 72.08 54.05 35.64 17.73 72.49 -30.31%
EPS 8.57 2.86 15.67 13.61 8.02 3.54 19.32 -41.86%
DPS 5.00 5.00 10.00 5.00 5.00 0.00 5.00 0.00%
NAPS 0.97 0.91 0.95 0.92 0.92 0.93 1.06 -5.74%
Adjusted Per Share Value based on latest NOSH - 549,746
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.37 6.46 33.02 24.46 15.72 7.20 22.03 -17.97%
EPS 3.32 1.36 7.42 6.16 3.54 1.44 5.87 -31.63%
DPS 1.94 2.37 4.58 2.26 2.21 0.00 1.52 17.68%
NAPS 0.3763 0.4322 0.4353 0.4164 0.4059 0.3776 0.3222 10.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.91 2.05 1.83 1.51 2.03 2.09 2.28 -
P/RPS 4.53 15.06 2.54 2.79 5.70 11.79 3.15 27.43%
P/EPS 22.29 71.68 11.29 11.09 25.31 59.04 11.80 52.86%
EY 4.49 1.40 8.85 9.01 3.95 1.69 8.47 -34.52%
DY 2.62 2.44 5.46 3.31 2.46 0.00 2.19 12.70%
P/NAPS 1.97 2.25 1.93 1.64 2.21 2.25 2.15 -5.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 -
Price 2.01 2.00 2.05 1.81 1.83 2.00 2.09 -
P/RPS 4.76 14.70 2.84 3.35 5.13 11.28 2.88 39.83%
P/EPS 23.45 69.93 12.65 13.30 22.82 56.50 10.82 67.55%
EY 4.26 1.43 7.90 7.52 4.38 1.77 9.24 -40.34%
DY 2.49 2.50 4.88 2.76 2.73 0.00 2.39 2.77%
P/NAPS 2.07 2.20 2.16 1.97 1.99 2.15 1.97 3.35%

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