[DAYANG] YoY Annualized Quarter 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- 66.72%
YoY- 34.99%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 742,538 847,108 494,574 422,236 377,590 229,293 210,220 23.39%
PBT 245,372 240,934 192,916 145,909 120,922 81,304 61,994 25.75%
Tax -41,712 -44,436 -25,396 -27,977 -25,840 -14,553 -10,868 25.11%
NP 203,660 196,498 167,520 117,932 95,082 66,750 51,126 25.89%
-
NP to SH 207,586 196,498 167,520 128,348 95,082 66,750 51,126 26.29%
-
Tax Rate 17.00% 18.44% 13.16% 19.17% 21.37% 17.90% 17.53% -
Total Cost 538,878 650,609 327,054 304,304 282,508 162,542 159,093 22.53%
-
Net Worth 1,105,179 759,149 643,039 616,213 482,050 355,581 334,506 22.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 38,507 73,280 79,768 34,931 23,470 - -
Div Payout % - 19.60% 43.74% 62.15% 36.74% 35.16% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,105,179 759,149 643,039 616,213 482,050 355,581 334,506 22.02%
NOSH 877,126 825,162 549,606 598,266 523,967 352,060 352,112 16.42%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.43% 23.20% 33.87% 27.93% 25.18% 29.11% 24.32% -
ROE 18.78% 25.88% 26.05% 20.83% 19.72% 18.77% 15.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 84.66 102.66 89.99 70.58 72.06 65.13 59.70 5.99%
EPS 23.67 23.81 30.48 21.45 18.15 18.96 14.52 8.48%
DPS 0.00 4.67 13.33 13.33 6.67 6.67 0.00 -
NAPS 1.26 0.92 1.17 1.03 0.92 1.01 0.95 4.81%
Adjusted Per Share Value based on latest NOSH - 768,178
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.14 73.17 42.72 36.47 32.61 19.80 18.16 23.39%
EPS 17.93 16.97 14.47 11.09 8.21 5.77 4.42 26.27%
DPS 0.00 3.33 6.33 6.89 3.02 2.03 0.00 -
NAPS 0.9546 0.6557 0.5554 0.5322 0.4164 0.3071 0.2889 22.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.68 3.40 4.75 2.01 1.51 1.74 1.04 -
P/RPS 1.98 3.31 5.28 2.85 2.10 2.67 1.74 2.17%
P/EPS 7.10 14.28 15.58 9.37 8.32 9.18 7.16 -0.14%
EY 14.09 7.00 6.42 10.67 12.02 10.90 13.96 0.15%
DY 0.00 1.37 2.81 6.63 4.42 3.83 0.00 -
P/NAPS 1.33 3.70 4.06 1.95 1.64 1.72 1.09 3.37%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 26/11/13 19/11/12 22/11/11 08/11/10 26/10/09 -
Price 1.47 2.88 5.22 2.27 1.81 2.43 1.02 -
P/RPS 1.74 2.81 5.80 3.22 2.51 3.73 1.71 0.29%
P/EPS 6.21 12.09 17.13 10.58 9.97 12.82 7.02 -2.02%
EY 16.10 8.27 5.84 9.45 10.03 7.80 14.24 2.06%
DY 0.00 1.62 2.55 5.87 3.68 2.74 0.00 -
P/NAPS 1.17 3.13 4.46 2.20 1.97 2.41 1.07 1.49%

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