[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

Dayang Qtr 2 2012.pdf

Latest QR

Upcoming QR

DAYANG's Result

DAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	728,968	798,090	398,988	379,018	364,108	199,086	216,672	22.39%
YoY %	-8.66%	100.03%	5.27%	4.09%	82.89%	-8.12%	-	-
Horiz. %	336.44%	368.34%	184.14%	174.93%	168.05%	91.88%	100.00%	-
PBT	183,660	220,722	214,916	115,120	104,756	68,980	69,720	17.51%
YoY %	-16.79%	2.70%	86.69%	9.89%	51.86%	-1.06%	-	-
Horiz. %	263.43%	316.58%	308.26%	165.12%	150.25%	98.94%	100.00%	-
Tax	-44,188	-42,004	-27,568	-20,918	-22,824	-14,112	-15,080	19.61%
YoY %	-5.20%	-52.37%	-31.79%	8.35%	-61.73%	6.42%	-	-
Horiz. %	293.02%	278.54%	182.81%	138.71%	151.35%	93.58%	100.00%	-
NP	139,472	178,718	187,348	94,202	81,932	54,868	54,640	16.89%
YoY %	-21.96%	-4.61%	98.88%	14.98%	49.33%	0.42%	-	-
Horiz. %	255.26%	327.08%	342.88%	172.40%	149.95%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,472	178,718	187,348	76,986	81,932	54,868	54,640	16.89%
YoY %	-21.96%	-4.61%	143.35%	-6.04%	49.33%	0.42%	-	-
Horiz. %	255.26%	327.08%	342.88%	140.90%	149.95%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	19.03%	12.83%	18.17%	21.79%	20.46%	21.63%	-
YoY %	26.43%	48.32%	-29.39%	-16.61%	6.50%	-5.41%	-	-
Horiz. %	111.23%	87.98%	59.32%	84.00%	100.74%	94.59%	100.00%	-
Total Cost	589,496	619,372	211,640	284,816	282,176	144,218	162,032	24.00%
YoY %	-4.82%	192.65%	-25.69%	0.94%	95.66%	-10.99%	-	-
Horiz. %	363.81%	382.25%	130.62%	175.78%	174.15%	89.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,017,531	726,093	632,189	435,685	469,934	352,169	323,896	21.00%
YoY %	40.14%	14.85%	45.10%	-7.29%	33.44%	8.73%	-	-
Horiz. %	314.15%	224.17%	195.18%	134.51%	145.09%	108.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	57,757	109,946	44,915	51,079	35,216	-	-
YoY %	-	-47.47%	144.79%	-12.07%	45.04%	0.00%	-	-
Horiz. %	-	164.01%	312.20%	127.54%	145.04%	100.00%	-	-
Div Payout %	-	32.32%	58.69%	58.34%	62.34%	64.18%	-	-
YoY %	-	-44.93%	0.60%	-6.42%	-2.87%	0.00%	-	-
Horiz. %	-	50.36%	91.45%	90.90%	97.13%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,017,531	726,093	632,189	435,685	469,934	352,169	323,896	21.00%
YoY %	40.14%	14.85%	45.10%	-7.29%	33.44%	8.73%	-	-
Horiz. %	314.15%	224.17%	195.18%	134.51%	145.09%	108.73%	100.00%	-
NOSH	877,182	825,106	549,730	449,159	510,797	352,169	352,061	16.42%
YoY %	6.31%	50.09%	22.39%	-12.07%	45.04%	0.03%	-	-
Horiz. %	249.16%	234.36%	156.15%	127.58%	145.09%	100.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	19.13%	22.39%	46.96%	24.85%	22.50%	27.56%	25.22%	-
YoY %	-14.56%	-52.32%	88.97%	10.44%	-18.36%	9.28%	-	-
Horiz. %	75.85%	88.78%	186.20%	98.53%	89.21%	109.28%	100.00%	-
ROE	13.71%	24.61%	29.63%	17.67%	17.43%	15.58%	16.87%	-
YoY %	-44.29%	-16.94%	67.69%	1.38%	11.87%	-7.65%	-	-
Horiz. %	81.27%	145.88%	175.64%	104.74%	103.32%	92.35%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	83.10	96.73	72.58	84.38	71.28	56.53	61.54	5.13%
YoY %	-14.09%	33.27%	-13.98%	18.38%	26.09%	-8.14%	-	-
Horiz. %	135.03%	157.18%	117.94%	137.11%	115.83%	91.86%	100.00%	-
EPS	15.90	21.66	34.08	17.14	16.04	15.58	15.52	0.40%
YoY %	-26.59%	-36.44%	98.83%	6.86%	2.95%	0.39%	-	-
Horiz. %	102.45%	139.56%	219.59%	110.44%	103.35%	100.39%	100.00%	-
DPS	0.00	7.00	20.00	10.00	10.00	10.00	0.00	-
YoY %	0.00%	-65.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	70.00%	200.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.16	0.88	1.15	0.97	0.92	1.00	0.92	3.93%
YoY %	31.82%	-23.48%	18.56%	5.43%	-8.00%	8.70%	-	-
Horiz. %	126.09%	95.65%	125.00%	105.43%	100.00%	108.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 553,677
RPS	62.96	68.93	34.46	32.74	31.45	17.20	18.71	22.40%
YoY %	-8.66%	100.03%	5.25%	4.10%	82.85%	-8.07%	-	-
Horiz. %	336.50%	368.41%	184.18%	174.99%	168.09%	91.93%	100.00%	-
EPS	12.05	15.44	16.18	6.65	7.08	4.74	4.72	16.89%
YoY %	-21.96%	-4.57%	143.31%	-6.07%	49.37%	0.42%	-	-
Horiz. %	255.30%	327.12%	342.80%	140.89%	150.00%	100.42%	100.00%	-
DPS	0.00	4.99	9.50	3.88	4.41	3.04	0.00	-
YoY %	0.00%	-47.47%	144.85%	-12.02%	45.07%	0.00%	-	-
Horiz. %	0.00%	164.14%	312.50%	127.63%	145.07%	100.00%	-	-
NAPS	0.8789	0.6271	0.546	0.3763	0.4059	0.3042	0.2798	21.00%
YoY %	40.15%	14.85%	45.10%	-7.29%	33.43%	8.72%	-	-
Horiz. %	314.12%	224.12%	195.14%	134.49%	145.07%	108.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-27.15%	-44.89%	198.67%	-20.70%	0.71%	102.14%	-	-
Horiz. %	193.57%	265.71%	482.14%	161.43%	203.57%	202.14%	100.00%	-
P/EPS	14.15	16.62	14.38	11.14	12.66	10.27	5.54	16.90%
YoY %	-14.86%	15.58%	29.08%	-12.01%	23.27%	85.38%	-	-
Horiz. %	255.42%	300.00%	259.57%	201.08%	228.52%	185.38%	100.00%	-
EY	7.07	6.02	6.96	8.97	7.90	9.74	18.05	-14.45%
YoY %	17.44%	-13.51%	-22.41%	13.54%	-18.89%	-46.04%	-	-
Horiz. %	39.17%	33.35%	38.56%	49.70%	43.77%	53.96%	100.00%	-
DY	0.00	1.94	4.08	5.24	4.93	6.25	0.00	-
YoY %	0.00%	-52.45%	-22.14%	6.29%	-21.12%	0.00%	-	-
Horiz. %	0.00%	31.04%	65.28%	83.84%	78.88%	100.00%	-	-
P/NAPS	1.94	4.09	4.26	1.97	2.21	1.60	0.93	13.03%
YoY %	-52.57%	-3.99%	116.24%	-10.86%	38.12%	72.04%	-	-
Horiz. %	208.60%	439.78%	458.06%	211.83%	237.63%	172.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-52.76%	-41.38%	173.11%	-7.39%	-12.88%	89.10%	-	-
Horiz. %	115.38%	244.23%	416.67%	152.56%	164.74%	189.10%	100.00%	-
P/EPS	9.43	17.04	13.85	11.73	11.41	10.72	6.19	7.26%
YoY %	-44.66%	23.03%	18.07%	2.80%	6.44%	73.18%	-	-
Horiz. %	152.34%	275.28%	223.75%	189.50%	184.33%	173.18%	100.00%	-
EY	10.60	5.87	7.22	8.53	8.77	9.33	16.17	-6.79%
YoY %	80.58%	-18.70%	-15.36%	-2.74%	-6.00%	-42.30%	-	-
Horiz. %	65.55%	36.30%	44.65%	52.75%	54.24%	57.70%	100.00%	-
DY	0.00	1.90	4.24	4.98	5.46	5.99	0.00	-
YoY %	0.00%	-55.19%	-14.86%	-8.79%	-8.85%	0.00%	-	-
Horiz. %	0.00%	31.72%	70.78%	83.14%	91.15%	100.00%	-	-
P/NAPS	1.29	4.19	4.10	2.07	1.99	1.67	1.04	3.65%
YoY %	-69.21%	2.20%	98.07%	4.02%	19.16%	60.58%	-	-
Horiz. %	124.04%	402.88%	394.23%	199.04%	191.35%	160.58%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos