[DAYANG] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.76%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 236,286 171,437 127,168 101,139 72,427 49,329 36.77%
PBT 70,340 37,229 51,872 38,314 26,488 11,636 43.28%
Tax -12,325 -5,263 -10,524 -7,968 -3,859 -610 82.36%
NP 58,015 31,966 41,348 30,346 22,629 11,026 39.36%
-
NP to SH 58,015 31,966 57,767 30,346 22,629 11,026 39.36%
-
Tax Rate 17.52% 14.14% 20.29% 20.80% 14.57% 5.24% -
Total Cost 178,271 139,471 85,820 70,793 49,798 38,303 35.98%
-
Net Worth 759,229 642,615 791,223 505,766 355,447 334,654 17.79%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 38,408 - 17,596 - -
Div Payout % - - 66.49% - 77.76% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 759,229 642,615 791,223 505,766 355,447 334,654 17.79%
NOSH 825,248 549,243 768,178 549,746 351,928 352,268 18.55%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.55% 18.65% 32.51% 30.00% 31.24% 22.35% -
ROE 7.64% 4.97% 7.30% 6.00% 6.37% 3.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.63 31.21 16.55 18.40 20.58 14.00 15.37%
EPS 7.03 5.82 7.52 5.52 6.43 3.13 17.55%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 0.92 1.17 1.03 0.92 1.01 0.95 -0.63%
Adjusted Per Share Value based on latest NOSH - 549,746
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.41 14.81 10.98 8.74 6.26 4.26 36.77%
EPS 5.01 2.76 4.99 2.62 1.95 0.95 39.42%
DPS 0.00 0.00 3.32 0.00 1.52 0.00 -
NAPS 0.6558 0.555 0.6834 0.4368 0.307 0.2891 17.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.40 4.75 2.01 1.51 1.74 1.04 -
P/RPS 11.87 15.22 12.14 8.21 8.45 7.43 9.81%
P/EPS 48.36 81.62 26.73 27.36 27.06 33.23 7.78%
EY 2.07 1.23 3.74 3.66 3.70 3.01 -7.21%
DY 0.00 0.00 2.49 0.00 2.87 0.00 -
P/NAPS 3.70 4.06 1.95 1.64 1.72 1.09 27.67%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/14 26/11/13 19/11/12 22/11/11 08/11/10 26/10/09 -
Price 2.88 5.22 2.27 1.81 2.43 1.02 -
P/RPS 10.06 16.72 13.71 9.84 11.81 7.28 6.67%
P/EPS 40.97 89.69 30.19 32.79 37.79 32.59 4.68%
EY 2.44 1.11 3.31 3.05 2.65 3.07 -4.48%
DY 0.00 0.00 2.20 0.00 2.06 0.00 -
P/NAPS 3.13 4.46 2.20 1.97 2.41 1.07 23.93%

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