[DAYANG] YoY 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- 82.72%
YoY- 90.36%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 192,420 236,286 171,437 127,168 101,139 72,427 49,329 25.45%
PBT 92,198 70,340 37,229 51,872 38,314 26,488 11,636 41.17%
Tax -9,190 -12,325 -5,263 -10,524 -7,968 -3,859 -610 57.12%
NP 83,008 58,015 31,966 41,348 30,346 22,629 11,026 39.97%
-
NP to SH 85,953 58,015 31,966 57,767 30,346 22,629 11,026 40.79%
-
Tax Rate 9.97% 17.52% 14.14% 20.29% 20.80% 14.57% 5.24% -
Total Cost 109,412 178,271 139,471 85,820 70,793 49,798 38,303 19.10%
-
Net Worth 1,105,109 759,229 642,615 791,223 505,766 355,447 334,654 22.01%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 38,408 - 17,596 - -
Div Payout % - - - 66.49% - 77.76% - -
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 1,105,109 759,229 642,615 791,223 505,766 355,447 334,654 22.01%
NOSH 877,071 825,248 549,243 768,178 549,746 351,928 352,268 16.41%
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 43.14% 24.55% 18.65% 32.51% 30.00% 31.24% 22.35% -
ROE 7.78% 7.64% 4.97% 7.30% 6.00% 6.37% 3.29% -
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 21.94 28.63 31.21 16.55 18.40 20.58 14.00 7.77%
EPS 9.80 7.03 5.82 7.52 5.52 6.43 3.13 20.94%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 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 16.62 20.41 14.81 10.98 8.74 6.26 4.26 25.45%
EPS 7.42 5.01 2.76 4.99 2.62 1.95 0.95 40.83%
DPS 0.00 0.00 0.00 3.32 0.00 1.52 0.00 -
NAPS 0.9545 0.6558 0.555 0.6834 0.4368 0.307 0.2891 22.01%
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 7.66 11.87 15.22 12.14 8.21 8.45 7.43 0.50%
P/EPS 17.14 48.36 81.62 26.73 27.36 27.06 33.23 -10.44%
EY 5.83 2.07 1.23 3.74 3.66 3.70 3.01 11.64%
DY 0.00 0.00 0.00 2.49 0.00 2.87 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 6.70 10.06 16.72 13.71 9.84 11.81 7.28 -1.37%
P/EPS 15.00 40.97 89.69 30.19 32.79 37.79 32.59 -12.12%
EY 6.67 2.44 1.11 3.31 3.05 2.65 3.07 13.79%
DY 0.00 0.00 0.00 2.20 0.00 2.06 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