[DAYANG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.21%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 561,680 455,469 411,200 414,299 401,215 415,808 389,779 27.49%
PBT 175,177 163,490 178,133 174,023 128,235 125,218 111,660 34.90%
Tax -25,883 -25,056 -30,317 -30,112 -26,992 -24,953 -22,397 10.09%
NP 149,294 138,434 147,816 143,911 101,243 100,265 89,263 40.76%
-
NP to SH 118,345 127,805 137,187 133,523 112,955 94,474 83,472 26.12%
-
Tax Rate 14.78% 15.33% 17.02% 17.30% 21.05% 19.93% 20.06% -
Total Cost 412,386 317,035 263,384 270,388 299,972 315,543 300,516 23.41%
-
Net Worth 663,570 549,243 549,517 549,858 1,369,637 791,223 537,067 15.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 68,436 95,957 134,366 134,574 162,069 121,107 82,698 -11.82%
Div Payout % 57.83% 75.08% 97.94% 100.79% 143.48% 128.19% 99.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 663,570 549,243 549,517 549,858 1,369,637 791,223 537,067 15.09%
NOSH 819,222 549,243 549,517 549,858 1,369,637 768,178 553,677 29.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 26.58% 30.39% 35.95% 34.74% 25.23% 24.11% 22.90% -
ROE 17.83% 23.27% 24.97% 24.28% 8.25% 11.94% 15.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.56 82.93 74.83 75.35 29.29 54.13 70.40 -1.74%
EPS 14.45 23.27 24.97 24.28 8.25 12.30 15.08 -2.79%
DPS 8.35 17.47 24.45 24.47 11.83 15.77 15.00 -32.25%
NAPS 0.81 1.00 1.00 1.00 1.00 1.03 0.97 -11.29%
Adjusted Per Share Value based on latest NOSH - 549,858
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.51 39.34 35.52 35.78 34.65 35.91 33.67 27.47%
EPS 10.22 11.04 11.85 11.53 9.76 8.16 7.21 26.10%
DPS 5.91 8.29 11.61 11.62 14.00 10.46 7.14 -11.81%
NAPS 0.5731 0.4744 0.4746 0.4749 1.183 0.6834 0.4639 15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.79 4.75 4.90 2.80 2.38 2.01 1.91 -
P/RPS 8.44 5.73 6.55 3.72 8.12 3.71 2.71 112.82%
P/EPS 40.08 20.41 19.63 11.53 28.86 16.34 12.67 115.04%
EY 2.49 4.90 5.09 8.67 3.47 6.12 7.89 -53.54%
DY 1.44 3.68 4.99 8.74 4.97 7.84 7.85 -67.61%
P/NAPS 7.15 4.75 4.90 2.80 2.38 1.95 1.97 135.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 -
Price 3.59 5.22 4.72 4.81 2.40 2.27 2.01 -
P/RPS 5.24 6.29 6.31 6.38 8.19 4.19 2.86 49.56%
P/EPS 24.85 22.43 18.91 19.81 29.10 18.46 13.33 51.29%
EY 4.02 4.46 5.29 5.05 3.44 5.42 7.50 -33.94%
DY 2.33 3.35 5.18 5.09 4.93 6.95 7.46 -53.86%
P/NAPS 4.43 5.22 4.72 4.81 2.40 2.20 2.07 65.83%

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