[DAYANG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 150.07%
YoY- 34.99%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 199,494 87,924 401,215 316,677 189,509 74,840 382,323 -35.21%
PBT 107,458 65,959 128,157 109,432 57,560 20,171 106,478 0.61%
Tax -13,784 -7,564 -26,062 -20,983 -10,459 -4,444 -23,350 -29.65%
NP 93,674 58,395 102,095 88,449 47,101 15,727 83,128 8.29%
-
NP to SH 93,674 58,395 130,227 96,261 38,493 15,727 85,945 5.91%
-
Tax Rate 12.83% 11.47% 20.34% 19.17% 18.17% 22.03% 21.93% -
Total Cost 105,820 29,529 299,120 228,228 142,408 59,113 299,195 -50.01%
-
Net Worth 632,189 599,346 764,391 616,213 435,685 500,404 503,920 16.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 54,973 - 70,127 59,826 22,457 27,494 53,044 2.41%
Div Payout % 58.69% - 53.85% 62.15% 58.34% 174.83% 61.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 632,189 599,346 764,391 616,213 435,685 500,404 503,920 16.33%
NOSH 549,730 549,858 701,276 598,265 449,159 549,895 530,442 2.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 46.96% 66.42% 25.45% 27.93% 24.85% 21.01% 21.74% -
ROE 14.82% 9.74% 17.04% 15.62% 8.84% 3.14% 17.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.29 15.99 57.21 52.93 42.19 13.61 72.08 -36.73%
EPS 17.04 10.62 18.57 16.09 8.57 2.86 15.67 5.75%
DPS 10.00 0.00 10.00 10.00 5.00 5.00 10.00 0.00%
NAPS 1.15 1.09 1.09 1.03 0.97 0.91 0.95 13.59%
Adjusted Per Share Value based on latest NOSH - 768,178
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.23 7.59 34.65 27.35 16.37 6.46 33.02 -35.21%
EPS 8.09 5.04 11.25 8.31 3.32 1.36 7.42 5.93%
DPS 4.75 0.00 6.06 5.17 1.94 2.37 4.58 2.46%
NAPS 0.546 0.5177 0.6602 0.5322 0.3763 0.4322 0.4353 16.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.90 2.80 2.38 2.01 1.91 2.05 1.83 -
P/RPS 13.50 17.51 4.16 3.80 4.53 15.06 2.54 204.86%
P/EPS 28.76 26.37 12.82 12.49 22.29 71.68 11.29 86.62%
EY 3.48 3.79 7.80 8.00 4.49 1.40 8.85 -46.35%
DY 2.04 0.00 4.20 4.98 2.62 2.44 5.46 -48.15%
P/NAPS 4.26 2.57 2.18 1.95 1.97 2.25 1.93 69.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 -
Price 4.72 4.81 2.40 2.27 2.01 2.00 2.05 -
P/RPS 13.01 30.08 4.19 4.29 4.76 14.70 2.84 176.08%
P/EPS 27.70 45.29 12.92 14.11 23.45 69.93 12.65 68.70%
EY 3.61 2.21 7.74 7.09 4.26 1.43 7.90 -40.70%
DY 2.12 0.00 4.17 4.41 2.49 2.50 4.88 -42.66%
P/NAPS 4.10 4.41 2.20 2.20 2.07 2.20 2.16 53.36%

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