[DAYANG] QoQ Cumulative 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- 20.52%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 316,677 189,509 74,840 382,323 283,193 182,054 83,357 142.88%
PBT 109,432 57,560 20,171 106,478 90,692 52,378 22,200 188.80%
Tax -20,983 -10,459 -4,444 -23,350 -19,380 -11,412 -5,558 141.86%
NP 88,449 47,101 15,727 83,128 71,312 40,966 16,642 203.62%
-
NP to SH 96,261 38,493 15,727 85,945 71,312 40,966 16,642 221.19%
-
Tax Rate 19.17% 18.17% 22.03% 21.93% 21.37% 21.79% 25.04% -
Total Cost 228,228 142,408 59,113 299,195 211,881 141,088 66,715 126.52%
-
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 59,826 22,457 27,494 53,044 26,198 25,539 - -
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 598,265 449,159 549,895 530,442 523,967 510,797 470,112 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 15.62% 8.84% 3.14% 17.06% 14.79% 8.72% 3.81% -
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 52.93 42.19 13.61 72.08 54.05 35.64 17.73 106.91%
EPS 16.09 8.57 2.86 15.67 13.61 8.02 3.54 173.63%
DPS 10.00 5.00 5.00 10.00 5.00 5.00 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 27.35 16.37 6.46 33.02 24.46 15.72 7.20 142.86%
EPS 8.31 3.32 1.36 7.42 6.16 3.54 1.44 220.70%
DPS 5.17 1.94 2.37 4.58 2.26 2.21 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 3.80 4.53 15.06 2.54 2.79 5.70 11.79 -52.89%
P/EPS 12.49 22.29 71.68 11.29 11.09 25.31 59.04 -64.39%
EY 8.00 4.49 1.40 8.85 9.01 3.95 1.69 181.12%
DY 4.98 2.62 2.44 5.46 3.31 2.46 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 4.29 4.76 14.70 2.84 3.35 5.13 11.28 -47.41%
P/EPS 14.11 23.45 69.93 12.65 13.30 22.82 56.50 -60.24%
EY 7.09 4.26 1.43 7.90 7.52 4.38 1.77 151.58%
DY 4.41 2.49 2.50 4.88 2.76 2.73 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