[DAYANG] YoY 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- 101.02%
YoY- 29.98%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 174,434 221,694 111,570 114,669 98,696 56,495 63,169 18.43%
PBT 46,082 66,399 41,499 37,389 30,177 18,261 21,251 13.76%
Tax -10,706 -11,767 -6,220 -6,015 -5,854 -3,851 -5,076 13.23%
NP 35,376 54,632 35,279 31,374 24,323 14,410 16,175 13.92%
-
NP to SH 35,376 54,632 35,279 31,615 24,323 14,410 16,175 13.92%
-
Tax Rate 23.23% 17.72% 14.99% 16.09% 19.40% 21.09% 23.89% -
Total Cost 139,058 167,062 76,291 83,295 74,373 42,085 46,994 19.80%
-
Net Worth 1,018,266 726,225 631,944 537,067 506,270 352,322 323,500 21.04%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 28,883 27,475 - 27,514 17,616 - -
Div Payout % - 52.87% 77.88% - 113.12% 122.25% - -
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 1,018,266 726,225 631,944 537,067 506,270 352,322 323,500 21.04%
NOSH 877,816 825,256 549,517 553,677 550,294 352,322 351,630 16.46%
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 20.28% 24.64% 31.62% 27.36% 24.64% 25.51% 25.61% -
ROE 3.47% 7.52% 5.58% 5.89% 4.80% 4.09% 5.00% -
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 19.87 26.86 20.30 20.71 17.94 16.04 17.96 1.69%
EPS 4.03 6.62 6.42 5.71 4.42 4.09 4.60 -2.17%
DPS 0.00 3.50 5.00 0.00 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 15.07 19.15 9.64 9.90 8.52 4.88 5.46 18.42%
EPS 3.06 4.72 3.05 2.73 2.10 1.24 1.40 13.91%
DPS 0.00 2.49 2.37 0.00 2.38 1.52 0.00 -
NAPS 0.8795 0.6273 0.5458 0.4639 0.4373 0.3043 0.2794 21.04%
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 11.32 13.40 24.13 9.22 11.32 9.98 4.79 15.40%
P/EPS 55.83 54.38 76.32 33.45 45.93 39.12 18.70 19.98%
EY 1.79 1.84 1.31 2.99 2.18 2.56 5.35 -16.67%
DY 0.00 0.97 1.02 0.00 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 7.55 13.74 23.25 9.71 10.20 10.41 5.34 5.93%
P/EPS 37.22 55.74 73.52 35.20 41.40 40.83 20.87 10.11%
EY 2.69 1.79 1.36 2.84 2.42 2.45 4.79 -9.16%
DY 0.00 0.95 1.06 0.00 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