[DAYANG] YoY Cumulative 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- 144.76%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 364,484 399,045 199,494 189,509 182,054 99,543 108,336 22.39%
PBT 91,830 110,361 107,458 57,560 52,378 34,490 34,860 17.51%
Tax -22,094 -21,002 -13,784 -10,459 -11,412 -7,056 -7,540 19.61%
NP 69,736 89,359 93,674 47,101 40,966 27,434 27,320 16.89%
-
NP to SH 69,736 89,359 93,674 38,493 40,966 27,434 27,320 16.89%
-
Tax Rate 24.06% 19.03% 12.83% 18.17% 21.79% 20.46% 21.63% -
Total Cost 294,748 309,686 105,820 142,408 141,088 72,109 81,016 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 - 28,878 54,973 22,457 25,539 17,608 - -
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 6.85% 12.31% 14.82% 8.84% 8.72% 7.79% 8.43% -
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 41.55 48.36 36.29 42.19 35.64 28.27 30.77 5.13%
EPS 7.95 10.83 17.04 8.57 8.02 7.79 7.76 0.40%
DPS 0.00 3.50 10.00 5.00 5.00 5.00 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 31.48 34.47 17.23 16.37 15.72 8.60 9.36 22.39%
EPS 6.02 7.72 8.09 3.32 3.54 2.37 2.36 16.88%
DPS 0.00 2.49 4.75 1.94 2.21 1.52 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 5.41 7.44 13.50 4.53 5.70 5.66 2.79 11.66%
P/EPS 28.30 33.24 28.76 22.29 25.31 20.54 11.08 16.90%
EY 3.53 3.01 3.48 4.49 3.95 4.87 9.02 -14.46%
DY 0.00 0.97 2.04 2.62 2.46 3.13 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 3.61 7.63 13.01 4.76 5.13 5.91 3.12 2.45%
P/EPS 18.87 34.07 27.70 23.45 22.82 21.44 12.37 7.28%
EY 5.30 2.93 3.61 4.26 4.38 4.66 8.08 -6.78%
DY 0.00 0.95 2.12 2.49 2.73 2.99 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