[DAYANG] QoQ Annualized Quarter 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- -9.61%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 422,236 379,018 299,360 382,323 377,590 364,108 333,428 16.99%
PBT 145,909 115,120 80,684 106,478 120,922 104,756 88,800 39.11%
Tax -27,977 -20,918 -17,776 -23,350 -25,840 -22,824 -22,232 16.51%
NP 117,932 94,202 62,908 83,128 95,082 81,932 66,568 46.25%
-
NP to SH 128,348 76,986 62,908 85,945 95,082 81,932 66,568 54.72%
-
Tax Rate 19.17% 18.17% 22.03% 21.93% 21.37% 21.79% 25.04% -
Total Cost 304,304 284,816 236,452 299,195 282,508 282,176 266,860 9.12%
-
Net Worth 616,213 435,685 500,404 503,920 482,050 469,934 437,205 25.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 79,768 44,915 109,979 53,044 34,931 51,079 - -
Div Payout % 62.15% 58.34% 174.83% 61.72% 36.74% 62.34% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 616,213 435,685 500,404 503,920 482,050 469,934 437,205 25.62%
NOSH 598,266 449,159 549,895 530,442 523,967 510,797 470,112 17.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.93% 24.85% 21.01% 21.74% 25.18% 22.50% 19.96% -
ROE 20.83% 17.67% 12.57% 17.06% 19.72% 17.43% 15.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.58 84.38 54.44 72.08 72.06 71.28 70.93 -0.32%
EPS 21.45 17.14 11.44 15.67 18.15 16.04 14.16 31.79%
DPS 13.33 10.00 20.00 10.00 6.67 10.00 0.00 -
NAPS 1.03 0.97 0.91 0.95 0.92 0.92 0.93 7.02%
Adjusted Per Share Value based on latest NOSH - 550,393
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.47 32.74 25.86 33.02 32.61 31.45 28.80 16.99%
EPS 11.09 6.65 5.43 7.42 8.21 7.08 5.75 54.75%
DPS 6.89 3.88 9.50 4.58 3.02 4.41 0.00 -
NAPS 0.5322 0.3763 0.4322 0.4353 0.4164 0.4059 0.3776 25.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.01 1.91 2.05 1.83 1.51 2.03 2.09 -
P/RPS 2.85 2.26 3.77 2.54 2.10 2.85 2.95 -2.26%
P/EPS 9.37 11.14 17.92 11.29 8.32 12.66 14.76 -26.07%
EY 10.67 8.97 5.58 8.85 12.02 7.90 6.78 35.18%
DY 6.63 5.24 9.76 5.46 4.42 4.93 0.00 -
P/NAPS 1.95 1.97 2.25 1.93 1.64 2.21 2.25 -9.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 -
Price 2.27 2.01 2.00 2.05 1.81 1.83 2.00 -
P/RPS 3.22 2.38 3.67 2.84 2.51 2.57 2.82 9.21%
P/EPS 10.58 11.73 17.48 12.65 9.97 11.41 14.12 -17.46%
EY 9.45 8.53 5.72 7.90 10.03 8.77 7.08 21.16%
DY 5.87 4.98 10.00 4.88 3.68 5.46 0.00 -
P/NAPS 2.20 2.07 2.20 2.16 1.97 1.99 2.15 1.54%

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