[DAYANG] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -51.78%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 127,168 114,669 74,840 99,131 101,139 98,696 83,357 32.42%
PBT 51,872 37,389 20,171 15,786 38,314 30,177 22,200 75.81%
Tax -10,524 -6,015 -4,444 -3,970 -7,968 -5,854 -5,558 52.87%
NP 41,348 31,374 15,727 11,816 30,346 24,323 16,642 83.13%
-
NP to SH 57,767 31,615 15,727 14,633 30,346 24,323 16,642 128.73%
-
Tax Rate 20.29% 16.09% 22.03% 25.15% 20.80% 19.40% 25.04% -
Total Cost 85,820 83,295 59,113 87,315 70,793 74,373 66,715 18.22%
-
Net Worth 791,223 537,067 500,404 522,873 505,766 506,270 437,205 48.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 38,408 - 27,494 27,519 - 27,514 - -
Div Payout % 66.49% - 174.83% 188.07% - 113.12% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 791,223 537,067 500,404 522,873 505,766 506,270 437,205 48.34%
NOSH 768,178 553,677 549,895 550,393 549,746 550,294 470,112 38.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.51% 27.36% 21.01% 11.92% 30.00% 24.64% 19.96% -
ROE 7.30% 5.89% 3.14% 2.80% 6.00% 4.80% 3.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.55 20.71 13.61 18.01 18.40 17.94 17.73 -4.47%
EPS 7.52 5.71 2.86 2.15 5.52 4.42 3.54 65.02%
DPS 5.00 0.00 5.00 5.00 0.00 5.00 0.00 -
NAPS 1.03 0.97 0.91 0.95 0.92 0.92 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 550,393
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.98 9.90 6.46 8.56 8.74 8.52 7.20 32.38%
EPS 4.99 2.73 1.36 1.26 2.62 2.10 1.44 128.47%
DPS 3.32 0.00 2.37 2.38 0.00 2.38 0.00 -
NAPS 0.6834 0.4639 0.4322 0.4516 0.4368 0.4373 0.3776 48.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.01 1.91 2.05 1.83 1.51 2.03 2.09 -
P/RPS 12.14 9.22 15.06 10.16 8.21 11.32 11.79 1.96%
P/EPS 26.73 33.45 71.68 68.83 27.36 45.93 59.04 -40.95%
EY 3.74 2.99 1.40 1.45 3.66 2.18 1.69 69.57%
DY 2.49 0.00 2.44 2.73 0.00 2.46 0.00 -
P/NAPS 1.95 1.97 2.25 1.93 1.64 2.21 2.25 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 -
Price 2.27 2.01 2.00 2.05 1.81 1.83 2.00 -
P/RPS 13.71 9.71 14.70 11.38 9.84 10.20 11.28 13.84%
P/EPS 30.19 35.20 69.93 77.11 32.79 41.40 56.50 -34.07%
EY 3.31 2.84 1.43 1.30 3.05 2.42 1.77 51.61%
DY 2.20 0.00 2.50 2.44 0.00 2.73 0.00 -
P/NAPS 2.20 2.07 2.20 2.16 1.97 1.99 2.15 1.54%

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