[DAYANG] QoQ 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- 46.15%
YoY- 68.79%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter 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 99,131 101,139 98,696 83,357 83,138 72,427 2.20%
PBT 20,171 15,786 38,314 30,177 22,200 22,079 26,488 -16.59%
Tax -4,444 -3,970 -7,968 -5,854 -5,558 -4,152 -3,859 9.85%
NP 15,727 11,816 30,346 24,323 16,642 17,927 22,629 -21.52%
-
NP to SH 15,727 14,633 30,346 24,323 16,642 17,927 22,629 -21.52%
-
Tax Rate 22.03% 25.15% 20.80% 19.40% 25.04% 18.81% 14.57% -
Total Cost 59,113 87,315 70,793 74,373 66,715 65,211 49,798 12.09%
-
Net Worth 500,404 522,873 505,766 506,270 437,205 373,332 355,447 25.58%
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 27,519 - 27,514 - - 17,596 34.61%
Div Payout % 174.83% 188.07% - 113.12% - - 77.76% -
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 500,404 522,873 505,766 506,270 437,205 373,332 355,447 25.58%
NOSH 549,895 550,393 549,746 550,294 470,112 352,200 351,928 34.61%
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% 11.92% 30.00% 24.64% 19.96% 21.56% 31.24% -
ROE 3.14% 2.80% 6.00% 4.80% 3.81% 4.80% 6.37% -
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 18.01 18.40 17.94 17.73 23.61 20.58 -24.07%
EPS 2.86 2.15 5.52 4.42 3.54 5.09 6.43 -41.70%
DPS 5.00 5.00 0.00 5.00 0.00 0.00 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 8.56 8.74 8.52 7.20 7.18 6.26 2.11%
EPS 1.36 1.26 2.62 2.10 1.44 1.55 1.95 -21.33%
DPS 2.37 2.38 0.00 2.38 0.00 0.00 1.52 34.42%
NAPS 0.4322 0.4516 0.4368 0.4373 0.3776 0.3225 0.307 25.58%
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 10.16 8.21 11.32 11.79 9.66 8.45 46.94%
P/EPS 71.68 68.83 27.36 45.93 59.04 44.79 27.06 91.33%
EY 1.40 1.45 3.66 2.18 1.69 2.23 3.70 -47.65%
DY 2.44 2.73 0.00 2.46 0.00 0.00 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 11.38 9.84 10.20 11.28 8.85 11.81 15.69%
P/EPS 69.93 77.11 32.79 41.40 56.50 41.06 37.79 50.67%
EY 1.43 1.30 3.05 2.42 1.77 2.44 2.65 -33.69%
DY 2.50 2.44 0.00 2.73 0.00 0.00 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