[DAYANG] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.41%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 876,870 561,680 401,215 382,323 255,385 196,990 34.78%
PBT 217,662 175,177 128,235 106,477 83,059 52,401 32.92%
Tax -37,530 -25,883 -26,992 -23,350 -15,328 -7,616 37.54%
NP 180,132 149,294 101,243 83,127 67,731 44,785 32.07%
-
NP to SH 180,132 118,345 112,955 85,944 67,731 44,785 32.07%
-
Tax Rate 17.24% 14.78% 21.05% 21.93% 18.45% 14.53% -
Total Cost 696,738 412,386 299,972 299,196 187,654 152,205 35.53%
-
Net Worth 878,225 663,570 1,369,637 522,873 352,200 324,253 22.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 59,621 68,436 162,069 55,034 52,822 17,622 27.58%
Div Payout % 33.10% 57.83% 143.48% 64.04% 77.99% 39.35% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 878,225 663,570 1,369,637 522,873 352,200 324,253 22.03%
NOSH 878,225 819,222 1,369,637 550,393 352,200 352,448 20.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.54% 26.58% 25.23% 21.74% 26.52% 22.73% -
ROE 20.51% 17.83% 8.25% 16.44% 19.23% 13.81% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.85 68.56 29.29 69.46 72.51 55.89 12.29%
EPS 20.51 14.45 8.25 15.62 19.23 12.71 10.03%
DPS 6.79 8.35 11.83 10.00 15.00 5.00 6.30%
NAPS 1.00 0.81 1.00 0.95 1.00 0.92 1.68%
Adjusted Per Share Value based on latest NOSH - 550,393
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.74 48.51 34.65 33.02 22.06 17.01 34.78%
EPS 15.56 10.22 9.76 7.42 5.85 3.87 32.06%
DPS 5.15 5.91 14.00 4.75 4.56 1.52 27.62%
NAPS 0.7585 0.5731 1.183 0.4516 0.3042 0.2801 22.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.90 5.79 2.38 1.83 2.28 1.38 -
P/RPS 2.90 8.44 8.12 2.63 3.14 2.47 3.26%
P/EPS 14.14 40.08 28.86 11.72 11.86 10.86 5.41%
EY 7.07 2.49 3.47 8.53 8.43 9.21 -5.14%
DY 2.34 1.44 4.97 5.46 6.58 3.62 -8.35%
P/NAPS 2.90 7.15 2.38 1.93 2.28 1.50 14.08%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/15 26/02/14 26/02/13 27/02/12 23/02/11 25/02/10 -
Price 2.83 3.59 2.40 2.05 2.09 1.44 -
P/RPS 2.83 5.24 8.19 2.95 2.88 2.58 1.86%
P/EPS 13.80 24.85 29.10 13.13 10.87 11.33 4.02%
EY 7.25 4.02 3.44 7.62 9.20 8.82 -3.84%
DY 2.40 2.33 4.93 4.88 7.18 3.47 -7.10%
P/NAPS 2.83 4.43 2.40 2.16 2.09 1.57 12.49%

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