[DAYANG] QoQ 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- 82.72%
YoY- 90.36%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 111,570 87,924 84,538 127,168 114,669 74,840 99,131 8.20%
PBT 41,499 65,959 18,725 51,872 37,389 20,171 15,786 90.58%
Tax -6,220 -7,564 -5,078 -10,524 -6,015 -4,444 -3,970 34.93%
NP 35,279 58,395 13,647 41,348 31,374 15,727 11,816 107.48%
-
NP to SH 35,279 58,395 33,967 57,767 31,615 15,727 14,633 79.89%
-
Tax Rate 14.99% 11.47% 27.12% 20.29% 16.09% 22.03% 25.15% -
Total Cost 76,291 29,529 70,891 85,820 83,295 59,113 87,315 -8.61%
-
Net Worth 631,944 599,346 1,492,904 791,223 537,067 500,404 522,873 13.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,475 - 68,481 38,408 - 27,494 27,519 -0.10%
Div Payout % 77.88% - 201.61% 66.49% - 174.83% 188.07% -
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 631,944 599,346 1,492,904 791,223 537,067 500,404 522,873 13.47%
NOSH 549,517 549,858 1,369,637 768,178 553,677 549,895 550,393 -0.10%
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 31.62% 66.42% 16.14% 32.51% 27.36% 21.01% 11.92% -
ROE 5.58% 9.74% 2.28% 7.30% 5.89% 3.14% 2.80% -
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 20.30 15.99 6.17 16.55 20.71 13.61 18.01 8.31%
EPS 6.42 10.62 2.48 7.52 5.71 2.86 2.15 107.50%
DPS 5.00 0.00 5.00 5.00 0.00 5.00 5.00 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 9.64 7.59 7.30 10.98 9.90 6.46 8.56 8.25%
EPS 3.05 5.04 2.93 4.99 2.73 1.36 1.26 80.37%
DPS 2.37 0.00 5.91 3.32 0.00 2.37 2.38 -0.28%
NAPS 0.5458 0.5177 1.2895 0.6834 0.4639 0.4322 0.4516 13.47%
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 24.13 17.51 38.56 12.14 9.22 15.06 10.16 78.10%
P/EPS 76.32 26.37 95.97 26.73 33.45 71.68 68.83 7.13%
EY 1.31 3.79 1.04 3.74 2.99 1.40 1.45 -6.55%
DY 1.02 0.00 2.10 2.49 0.00 2.44 2.73 -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 23.25 30.08 38.88 13.71 9.71 14.70 11.38 61.08%
P/EPS 73.52 45.29 96.77 30.19 35.20 69.93 77.11 -3.13%
EY 1.36 2.21 1.03 3.31 2.84 1.43 1.30 3.05%
DY 1.06 0.00 2.08 2.20 0.00 2.50 2.44 -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