[DAYANG] QoQ TTM 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- 13.18%
YoY- 6.18%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 411,200 414,299 401,215 415,808 389,779 373,806 382,323 4.97%
PBT 178,133 174,023 128,235 125,218 111,660 104,448 106,477 40.97%
Tax -30,317 -30,112 -26,992 -24,953 -22,397 -22,236 -23,350 19.03%
NP 147,816 143,911 101,243 100,265 89,263 82,212 83,127 46.82%
-
NP to SH 137,187 133,523 112,955 94,474 83,472 76,180 85,944 36.62%
-
Tax Rate 17.02% 17.30% 21.05% 19.93% 20.06% 21.29% 21.93% -
Total Cost 263,384 270,388 299,972 315,543 300,516 291,594 299,196 -8.15%
-
Net Worth 549,517 549,858 1,369,637 791,223 537,067 500,404 522,873 3.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 134,366 134,574 162,069 121,107 82,698 82,529 55,034 81.41%
Div Payout % 97.94% 100.79% 143.48% 128.19% 99.07% 108.33% 64.04% -
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 549,517 549,858 1,369,637 791,223 537,067 500,404 522,873 3.37%
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 35.95% 34.74% 25.23% 24.11% 22.90% 21.99% 21.74% -
ROE 24.97% 24.28% 8.25% 11.94% 15.54% 15.22% 16.44% -
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 74.83 75.35 29.29 54.13 70.40 67.98 69.46 5.09%
EPS 24.97 24.28 8.25 12.30 15.08 13.85 15.62 36.75%
DPS 24.45 24.47 11.83 15.77 15.00 15.00 10.00 81.58%
NAPS 1.00 1.00 1.00 1.03 0.97 0.91 0.95 3.48%
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 35.52 35.78 34.65 35.91 33.67 32.29 33.02 4.99%
EPS 11.85 11.53 9.76 8.16 7.21 6.58 7.42 36.66%
DPS 11.61 11.62 14.00 10.46 7.14 7.13 4.75 81.54%
NAPS 0.4746 0.4749 1.183 0.6834 0.4639 0.4322 0.4516 3.37%
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 6.55 3.72 8.12 3.71 2.71 3.02 2.63 83.83%
P/EPS 19.63 11.53 28.86 16.34 12.67 14.80 11.72 41.07%
EY 5.09 8.67 3.47 6.12 7.89 6.76 8.53 -29.14%
DY 4.99 8.74 4.97 7.84 7.85 7.32 5.46 -5.82%
P/NAPS 4.90 2.80 2.38 1.95 1.97 2.25 1.93 86.21%
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 6.31 6.38 8.19 4.19 2.86 2.94 2.95 66.08%
P/EPS 18.91 19.81 29.10 18.46 13.33 14.44 13.13 27.55%
EY 5.29 5.05 3.44 5.42 7.50 6.93 7.62 -21.61%
DY 5.18 5.09 4.93 6.95 7.46 7.50 4.88 4.06%
P/NAPS 4.72 4.81 2.40 2.20 2.07 2.20 2.16 68.47%

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