[DAYANG] YoY TTM 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- 9.5%
YoY- 57.48%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 826,080 455,469 415,808 366,607 211,295 221,944 30.04%
PBT 211,191 163,490 125,218 112,772 66,883 65,354 26.42%
Tax -40,163 -25,056 -24,953 -23,793 -10,380 -13,525 24.30%
NP 171,028 138,434 100,265 88,979 56,503 51,829 26.95%
-
NP to SH 171,028 127,805 94,474 88,979 56,503 51,829 26.95%
-
Tax Rate 19.02% 15.33% 19.93% 21.10% 15.52% 20.69% -
Total Cost 655,052 317,035 315,543 277,628 154,792 170,115 30.93%
-
Net Worth 759,229 549,243 791,223 505,766 351,928 334,654 17.79%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 69,845 95,957 121,107 45,124 52,835 24,628 23.16%
Div Payout % 40.84% 75.08% 128.19% 50.71% 93.51% 47.52% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 759,229 549,243 791,223 505,766 351,928 334,654 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 20.70% 30.39% 24.11% 24.27% 26.74% 23.35% -
ROE 22.53% 23.27% 11.94% 17.59% 16.06% 15.49% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 100.10 82.93 54.13 66.69 60.04 63.00 9.69%
EPS 20.72 23.27 12.30 16.19 16.06 14.71 7.08%
DPS 8.46 17.47 15.77 8.21 15.00 7.00 3.85%
NAPS 0.92 1.00 1.03 0.92 1.00 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 71.35 39.34 35.91 31.66 18.25 19.17 30.04%
EPS 14.77 11.04 8.16 7.69 4.88 4.48 26.92%
DPS 6.03 8.29 10.46 3.90 4.56 2.13 23.12%
NAPS 0.6558 0.4744 0.6834 0.4368 0.304 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 3.40 5.73 3.71 2.26 2.90 1.65 15.54%
P/EPS 16.41 20.41 16.34 9.33 10.84 7.07 18.33%
EY 6.10 4.90 6.12 10.72 9.23 14.15 -15.48%
DY 2.49 3.68 7.84 5.44 8.62 6.73 -18.02%
P/NAPS 3.70 4.75 1.95 1.64 1.74 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 2.88 6.29 4.19 2.71 4.05 1.62 12.18%
P/EPS 13.90 22.43 18.46 11.18 15.14 6.93 14.92%
EY 7.20 4.46 5.42 8.94 6.61 14.42 -12.96%
DY 2.94 3.35 6.95 4.53 6.17 6.86 -15.58%
P/NAPS 3.13 5.22 2.20 1.97 2.43 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