[DAYANG] QoQ 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- 24.76%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 114,669 74,840 99,131 101,139 98,696 83,357 83,138 23.93%
PBT 37,389 20,171 15,786 38,314 30,177 22,200 22,079 42.11%
Tax -6,015 -4,444 -3,970 -7,968 -5,854 -5,558 -4,152 28.06%
NP 31,374 15,727 11,816 30,346 24,323 16,642 17,927 45.27%
-
NP to SH 31,615 15,727 14,633 30,346 24,323 16,642 17,927 46.01%
-
Tax Rate 16.09% 22.03% 25.15% 20.80% 19.40% 25.04% 18.81% -
Total Cost 83,295 59,113 87,315 70,793 74,373 66,715 65,211 17.74%
-
Net Worth 537,067 500,404 522,873 505,766 506,270 437,205 373,332 27.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 27,494 27,519 - 27,514 - - -
Div Payout % - 174.83% 188.07% - 113.12% - - -
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 537,067 500,404 522,873 505,766 506,270 437,205 373,332 27.46%
NOSH 553,677 549,895 550,393 549,746 550,294 470,112 352,200 35.23%
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 27.36% 21.01% 11.92% 30.00% 24.64% 19.96% 21.56% -
ROE 5.89% 3.14% 2.80% 6.00% 4.80% 3.81% 4.80% -
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 20.71 13.61 18.01 18.40 17.94 17.73 23.61 -8.37%
EPS 5.71 2.86 2.15 5.52 4.42 3.54 5.09 7.97%
DPS 0.00 5.00 5.00 0.00 5.00 0.00 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 9.90 6.46 8.56 8.74 8.52 7.20 7.18 23.90%
EPS 2.73 1.36 1.26 2.62 2.10 1.44 1.55 45.89%
DPS 0.00 2.37 2.38 0.00 2.38 0.00 0.00 -
NAPS 0.4639 0.4322 0.4516 0.4368 0.4373 0.3776 0.3225 27.45%
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 9.22 15.06 10.16 8.21 11.32 11.79 9.66 -3.06%
P/EPS 33.45 71.68 68.83 27.36 45.93 59.04 44.79 -17.70%
EY 2.99 1.40 1.45 3.66 2.18 1.69 2.23 21.61%
DY 0.00 2.44 2.73 0.00 2.46 0.00 0.00 -
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 9.71 14.70 11.38 9.84 10.20 11.28 8.85 6.38%
P/EPS 35.20 69.93 77.11 32.79 41.40 56.50 41.06 -9.76%
EY 2.84 1.43 1.30 3.05 2.42 1.77 2.44 10.66%
DY 0.00 2.50 2.44 0.00 2.73 0.00 0.00 -
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