[DAYANG] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.89%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
Revenue 761,231 411,200 389,779 337,895 188,197 228,135 21,665 76.70%
PBT 178,080 178,133 111,660 100,946 52,031 72,686 31,131 32.17%
Tax -33,101 -30,317 -22,397 -19,684 -7,131 -18,202 -2,092 55.53%
NP 144,979 147,816 89,263 81,262 44,900 54,484 29,039 29.32%
-
NP to SH 144,979 137,187 83,472 81,262 44,900 54,484 29,039 29.32%
-
Tax Rate 18.59% 17.02% 20.06% 19.50% 13.71% 25.04% 6.72% -
Total Cost 616,252 263,384 300,516 256,633 143,297 173,651 -7,374 -
-
Net Worth 726,225 549,517 537,067 506,270 352,322 323,500 5,989,288 -28.64%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
Div 69,845 134,366 82,698 62,721 35,238 24,628 - -
Div Payout % 48.18% 97.94% 99.07% 77.18% 78.48% 45.20% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
Net Worth 726,225 549,517 537,067 506,270 352,322 323,500 5,989,288 -28.64%
NOSH 825,256 549,517 553,677 550,294 352,322 351,630 93,582 41.64%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
NP Margin 19.05% 35.95% 22.90% 24.05% 23.86% 23.88% 134.04% -
ROE 19.96% 24.97% 15.54% 16.05% 12.74% 16.84% 0.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
RPS 92.24 74.83 70.40 61.40 53.42 64.88 23.15 24.74%
EPS 17.57 24.97 15.08 14.77 12.74 15.49 31.03 -8.69%
DPS 8.46 24.45 15.00 11.40 10.00 7.00 0.00 -
NAPS 0.88 1.00 0.97 0.92 1.00 0.92 64.00 -49.62%
Adjusted Per Share Value based on latest NOSH - 550,294
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
RPS 65.75 35.52 33.67 29.18 16.26 19.70 1.87 76.72%
EPS 12.52 11.85 7.21 7.02 3.88 4.71 2.51 29.31%
DPS 6.03 11.61 7.14 5.42 3.04 2.13 0.00 -
NAPS 0.6273 0.4746 0.4639 0.4373 0.3043 0.2794 5.1731 -28.64%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 3.60 4.90 1.91 2.03 1.60 0.86 0.00 -
P/RPS 3.90 6.55 2.71 3.31 3.00 1.33 0.00 -
P/EPS 20.49 19.63 12.67 13.75 12.55 5.55 0.00 -
EY 4.88 5.09 7.89 7.27 7.96 18.02 0.00 -
DY 2.35 4.99 7.85 5.61 6.25 8.14 0.00 -
P/NAPS 4.09 4.90 1.97 2.21 1.60 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 CAGR
Date 22/08/14 26/08/13 28/08/12 23/08/11 23/08/10 28/08/09 - -
Price 3.69 4.72 2.01 1.83 1.67 0.96 0.00 -
P/RPS 4.00 6.31 2.86 2.98 3.13 1.48 0.00 -
P/EPS 21.00 18.91 13.33 12.39 13.10 6.20 0.00 -
EY 4.76 5.29 7.50 8.07 7.63 16.14 0.00 -
DY 2.29 5.18 7.46 6.23 5.99 7.29 0.00 -
P/NAPS 4.19 4.72 2.07 1.99 1.67 1.04 0.00 -

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