[DAYANG] QoQ TTM Result on 31-Mar-2012 [#1]

Stock

[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD

Announcement Date

22-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -11.36%

YoY- 6.77%

Quarter Report

DAYANG QTR 1 2012.pdf

Latest QR

Upcoming QR

DAYANG's Result

DAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	401,215	415,808	389,779	373,806	382,323	366,607	337,895	12.07%
YoY %	-3.51%	6.68%	4.27%	-2.23%	4.29%	8.50%	-	-
Horiz. %	118.74%	123.06%	115.36%	110.63%	113.15%	108.50%	100.00%	-
PBT	128,235	125,218	111,660	104,448	106,477	112,772	100,946	17.20%
YoY %	2.41%	12.14%	6.90%	-1.91%	-5.58%	11.72%	-	-
Horiz. %	127.03%	124.04%	110.61%	103.47%	105.48%	111.72%	100.00%	-
Tax	-26,992	-24,953	-22,397	-22,236	-23,350	-23,793	-19,684	23.31%
YoY %	-8.17%	-11.41%	-0.72%	4.77%	1.86%	-20.87%	-	-
Horiz. %	137.13%	126.77%	113.78%	112.96%	118.62%	120.87%	100.00%	-
NP	101,243	100,265	89,263	82,212	83,127	88,979	81,262	15.70%
YoY %	0.98%	12.33%	8.58%	-1.10%	-6.58%	9.50%	-	-
Horiz. %	124.59%	123.38%	109.85%	101.17%	102.30%	109.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,955	94,474	83,472	76,180	85,944	88,979	81,262	24.42%
YoY %	19.56%	13.18%	9.57%	-11.36%	-3.41%	9.50%	-	-
Horiz. %	139.00%	116.26%	102.72%	93.75%	105.76%	109.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.05%	19.93%	20.06%	21.29%	21.93%	21.10%	19.50%	-
YoY %	5.62%	-0.65%	-5.78%	-2.92%	3.93%	8.21%	-	-
Horiz. %	107.95%	102.21%	102.87%	109.18%	112.46%	108.21%	100.00%	-
Total Cost	299,972	315,543	300,516	291,594	299,196	277,628	256,633	10.91%
YoY %	-4.93%	5.00%	3.06%	-2.54%	7.77%	8.18%	-	-
Horiz. %	116.89%	122.95%	117.10%	113.62%	116.59%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,369,637	791,223	537,067	500,404	522,873	505,766	506,270	93.57%
YoY %	73.10%	47.32%	7.33%	-4.30%	3.38%	-0.10%	-	-
Horiz. %	270.53%	156.28%	106.08%	98.84%	103.28%	99.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	162,069	121,107	82,698	82,529	55,034	45,124	62,721	87.76%
YoY %	33.82%	46.44%	0.20%	49.96%	21.96%	-28.06%	-	-
Horiz. %	258.40%	193.09%	131.85%	131.58%	87.74%	71.94%	100.00%	-
Div Payout %	143.48%	128.19%	99.07%	108.33%	64.04%	50.71%	77.18%	-
YoY %	11.93%	29.39%	-8.55%	69.16%	26.29%	-34.30%	-	-
Horiz. %	185.90%	166.09%	128.36%	140.36%	82.97%	65.70%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	1,369,637	791,223	537,067	500,404	522,873	505,766	506,270	93.57%
YoY %	73.10%	47.32%	7.33%	-4.30%	3.38%	-0.10%	-	-
Horiz. %	270.53%	156.28%	106.08%	98.84%	103.28%	99.90%	100.00%	-
NOSH	1,369,637	768,178	553,677	549,895	550,393	549,746	550,294	83.15%
YoY %	78.30%	38.74%	0.69%	-0.09%	0.12%	-0.10%	-	-
Horiz. %	248.89%	139.59%	100.61%	99.93%	100.02%	99.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	25.23%	24.11%	22.90%	21.99%	21.74%	24.27%	24.05%	-
YoY %	4.65%	5.28%	4.14%	1.15%	-10.42%	0.91%	-	-
Horiz. %	104.91%	100.25%	95.22%	91.43%	90.40%	100.91%	100.00%	-
ROE	8.25%	11.94%	15.54%	15.22%	16.44%	17.59%	16.05%	-
YoY %	-30.90%	-23.17%	2.10%	-7.42%	-6.54%	9.60%	-	-
Horiz. %	51.40%	74.39%	96.82%	94.83%	102.43%	109.60%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	29.29	54.13	70.40	67.98	69.46	66.69	61.40	-38.81%
YoY %	-45.89%	-23.11%	3.56%	-2.13%	4.15%	8.62%	-	-
Horiz. %	47.70%	88.16%	114.66%	110.72%	113.13%	108.62%	100.00%	-
EPS	8.25	12.30	15.08	13.85	15.62	16.19	14.77	-32.05%
YoY %	-32.93%	-18.44%	8.88%	-11.33%	-3.52%	9.61%	-	-
Horiz. %	55.86%	83.28%	102.10%	93.77%	105.75%	109.61%	100.00%	-
DPS	11.83	15.77	15.00	15.00	10.00	8.21	11.40	2.48%
YoY %	-24.98%	5.13%	0.00%	50.00%	21.80%	-27.98%	-	-
Horiz. %	103.77%	138.33%	131.58%	131.58%	87.72%	72.02%	100.00%	-
NAPS	1.00	1.03	0.97	0.91	0.95	0.92	0.92	5.68%
YoY %	-2.91%	6.19%	6.59%	-4.21%	3.26%	0.00%	-	-
Horiz. %	108.70%	111.96%	105.43%	98.91%	103.26%	100.00%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 549,895
RPS	34.65	35.91	33.67	32.29	33.02	31.66	29.18	12.07%
YoY %	-3.51%	6.65%	4.27%	-2.21%	4.30%	8.50%	-	-
Horiz. %	118.75%	123.06%	115.39%	110.66%	113.16%	108.50%	100.00%	-
EPS	9.76	8.16	7.21	6.58	7.42	7.69	7.02	24.44%
YoY %	19.61%	13.18%	9.57%	-11.32%	-3.51%	9.54%	-	-
Horiz. %	139.03%	116.24%	102.71%	93.73%	105.70%	109.54%	100.00%	-
DPS	14.00	10.46	7.14	7.13	4.75	3.90	5.42	87.71%
YoY %	33.84%	46.50%	0.14%	50.11%	21.79%	-28.04%	-	-
Horiz. %	258.30%	192.99%	131.73%	131.55%	87.64%	71.96%	100.00%	-
NAPS	1.183	0.6834	0.4639	0.4322	0.4516	0.4368	0.4373	93.56%
YoY %	73.11%	47.32%	7.33%	-4.30%	3.39%	-0.11%	-	-
Horiz. %	270.52%	156.28%	106.08%	98.83%	103.27%	99.89%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.38	2.01	1.91	2.05	1.83	1.51	2.03	-
P/RPS	8.12	3.71	2.71	3.02	2.63	2.26	3.31	81.40%
YoY %	118.87%	36.90%	-10.26%	14.83%	16.37%	-31.72%	-	-
Horiz. %	245.32%	112.08%	81.87%	91.24%	79.46%	68.28%	100.00%	-
P/EPS	28.86	16.34	12.67	14.80	11.72	9.33	13.75	63.56%
YoY %	76.62%	28.97%	-14.39%	26.28%	25.62%	-32.15%	-	-
Horiz. %	209.89%	118.84%	92.15%	107.64%	85.24%	67.85%	100.00%	-
EY	3.47	6.12	7.89	6.76	8.53	10.72	7.27	-38.78%
YoY %	-43.30%	-22.43%	16.72%	-20.75%	-20.43%	47.46%	-	-
Horiz. %	47.73%	84.18%	108.53%	92.98%	117.33%	147.46%	100.00%	-
DY	4.97	7.84	7.85	7.32	5.46	5.44	5.61	-7.72%
YoY %	-36.61%	-0.13%	7.24%	34.07%	0.37%	-3.03%	-	-
Horiz. %	88.59%	139.75%	139.93%	130.48%	97.33%	96.97%	100.00%	-
P/NAPS	2.38	1.95	1.97	2.25	1.93	1.64	2.21	5.04%
YoY %	22.05%	-1.02%	-12.44%	16.58%	17.68%	-25.79%	-	-
Horiz. %	107.69%	88.24%	89.14%	101.81%	87.33%	74.21%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	19/11/12	28/08/12	22/05/12	27/02/12	22/11/11	23/08/11	-
Price	2.40	2.27	2.01	2.00	2.05	1.81	1.83	-
P/RPS	8.19	4.19	2.86	2.94	2.95	2.71	2.98	95.60%
YoY %	95.47%	46.50%	-2.72%	-0.34%	8.86%	-9.06%	-	-
Horiz. %	274.83%	140.60%	95.97%	98.66%	98.99%	90.94%	100.00%	-
P/EPS	29.10	18.46	13.33	14.44	13.13	11.18	12.39	76.23%
YoY %	57.64%	38.48%	-7.69%	9.98%	17.44%	-9.77%	-	-
Horiz. %	234.87%	148.99%	107.59%	116.55%	105.97%	90.23%	100.00%	-
EY	3.44	5.42	7.50	6.93	7.62	8.94	8.07	-43.21%
YoY %	-36.53%	-27.73%	8.23%	-9.06%	-14.77%	10.78%	-	-
Horiz. %	42.63%	67.16%	92.94%	85.87%	94.42%	110.78%	100.00%	-
DY	4.93	6.95	7.46	7.50	4.88	4.53	6.23	-14.38%
YoY %	-29.06%	-6.84%	-0.53%	53.69%	7.73%	-27.29%	-	-
Horiz. %	79.13%	111.56%	119.74%	120.39%	78.33%	72.71%	100.00%	-
P/NAPS	2.40	2.20	2.07	2.20	2.16	1.97	1.99	13.23%
YoY %	9.09%	6.28%	-5.91%	1.85%	9.64%	-1.01%	-	-
Horiz. %	120.60%	110.55%	104.02%	110.55%	108.54%	98.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos