[DAYANG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.38%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 728,968 798,090 398,988 379,018 364,108 199,086 216,672 22.39%
PBT 183,660 220,722 214,916 115,120 104,756 68,980 69,720 17.51%
Tax -44,188 -42,004 -27,568 -20,918 -22,824 -14,112 -15,080 19.61%
NP 139,472 178,718 187,348 94,202 81,932 54,868 54,640 16.89%
-
NP to SH 139,472 178,718 187,348 76,986 81,932 54,868 54,640 16.89%
-
Tax Rate 24.06% 19.03% 12.83% 18.17% 21.79% 20.46% 21.63% -
Total Cost 589,496 619,372 211,640 284,816 282,176 144,218 162,032 24.00%
-
Net Worth 1,017,531 726,093 632,189 435,685 469,934 352,169 323,896 21.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 57,757 109,946 44,915 51,079 35,216 - -
Div Payout % - 32.32% 58.69% 58.34% 62.34% 64.18% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,017,531 726,093 632,189 435,685 469,934 352,169 323,896 21.00%
NOSH 877,182 825,106 549,730 449,159 510,797 352,169 352,061 16.42%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 19.13% 22.39% 46.96% 24.85% 22.50% 27.56% 25.22% -
ROE 13.71% 24.61% 29.63% 17.67% 17.43% 15.58% 16.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 83.10 96.73 72.58 84.38 71.28 56.53 61.54 5.13%
EPS 15.90 21.66 34.08 17.14 16.04 15.58 15.52 0.40%
DPS 0.00 7.00 20.00 10.00 10.00 10.00 0.00 -
NAPS 1.16 0.88 1.15 0.97 0.92 1.00 0.92 3.93%
Adjusted Per Share Value based on latest NOSH - 553,677
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.96 68.93 34.46 32.74 31.45 17.20 18.71 22.40%
EPS 12.05 15.44 16.18 6.65 7.08 4.74 4.72 16.89%
DPS 0.00 4.99 9.50 3.88 4.41 3.04 0.00 -
NAPS 0.8789 0.6271 0.546 0.3763 0.4059 0.3042 0.2798 21.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.25 3.60 4.90 1.91 2.03 1.60 0.86 -
P/RPS 2.71 3.72 6.75 2.26 2.85 2.83 1.40 11.63%
P/EPS 14.15 16.62 14.38 11.14 12.66 10.27 5.54 16.90%
EY 7.07 6.02 6.96 8.97 7.90 9.74 18.05 -14.45%
DY 0.00 1.94 4.08 5.24 4.93 6.25 0.00 -
P/NAPS 1.94 4.09 4.26 1.97 2.21 1.60 0.93 13.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 22/08/14 26/08/13 28/08/12 23/08/11 23/08/10 28/08/09 -
Price 1.50 3.69 4.72 2.01 1.83 1.67 0.96 -
P/RPS 1.80 3.81 6.50 2.38 2.57 2.95 1.56 2.41%
P/EPS 9.43 17.04 13.85 11.73 11.41 10.72 6.19 7.26%
EY 10.60 5.87 7.22 8.53 8.77 9.33 16.17 -6.79%
DY 0.00 1.90 4.24 4.98 5.46 5.99 0.00 -
P/NAPS 1.29 4.19 4.10 2.07 1.99 1.67 1.04 3.65%

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