[DAYANG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.34%
YoY- 52.9%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 651,107 414,299 373,806 295,694 194,871 203,670 26.15%
PBT 153,180 174,023 104,448 89,030 55,021 71,238 16.53%
Tax -27,554 -30,112 -22,236 -17,681 -8,356 -17,688 9.26%
NP 125,626 143,911 82,212 71,349 46,665 53,550 18.58%
-
NP to SH 125,626 133,523 76,180 71,349 46,665 53,550 18.58%
-
Tax Rate 17.99% 17.30% 21.29% 19.86% 15.19% 24.83% -
Total Cost 525,481 270,388 291,594 224,345 148,206 150,120 28.45%
-
Net Worth 643,517 549,858 500,404 437,205 0 309,360 15.76%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 68,436 134,574 82,529 52,822 17,622 47,770 7.45%
Div Payout % 54.48% 100.79% 108.33% 74.03% 37.76% 89.21% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 643,517 549,858 500,404 437,205 0 309,360 15.76%
NOSH 794,465 549,858 549,895 470,112 351,999 351,545 17.70%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.29% 34.74% 21.99% 24.13% 23.95% 26.29% -
ROE 19.52% 24.28% 15.22% 16.32% 0.00% 17.31% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.96 75.35 67.98 62.90 55.36 57.94 7.17%
EPS 15.81 24.28 13.85 15.18 13.26 15.23 0.74%
DPS 8.61 24.47 15.00 11.24 5.00 13.59 -8.71%
NAPS 0.81 1.00 0.91 0.93 0.00 0.88 -1.64%
Adjusted Per Share Value based on latest NOSH - 470,112
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.24 35.78 32.29 25.54 16.83 17.59 26.15%
EPS 10.85 11.53 6.58 6.16 4.03 4.63 18.55%
DPS 5.91 11.62 7.13 4.56 1.52 4.13 7.42%
NAPS 0.5558 0.4749 0.4322 0.3776 0.00 0.2672 15.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.75 2.80 2.05 2.09 1.50 0.62 -
P/RPS 4.58 3.72 3.02 3.32 2.71 1.07 33.72%
P/EPS 23.72 11.53 14.80 13.77 11.31 4.07 42.23%
EY 4.22 8.67 6.76 7.26 8.84 24.57 -29.68%
DY 2.30 8.74 7.32 5.38 3.33 21.92 -36.27%
P/NAPS 4.63 2.80 2.25 2.25 0.00 0.70 45.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 23/05/14 22/05/13 22/05/12 24/05/11 26/05/10 27/05/09 -
Price 3.56 4.81 2.00 2.00 1.38 1.00 -
P/RPS 4.34 6.38 2.94 3.18 2.49 1.73 20.18%
P/EPS 22.51 19.81 14.44 13.18 10.41 6.56 27.94%
EY 4.44 5.05 6.93 7.59 9.61 15.23 -21.83%
DY 2.42 5.09 7.50 5.62 3.62 13.59 -29.17%
P/NAPS 4.40 4.81 2.20 2.15 0.00 1.14 30.99%

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