[DAYANG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 35.29%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 370,931 199,494 87,924 401,215 316,677 189,509 74,840 190.41%
PBT 144,687 107,458 65,959 128,157 109,432 57,560 20,171 271.49%
Tax -19,047 -13,784 -7,564 -26,062 -20,983 -10,459 -4,444 163.62%
NP 125,640 93,674 58,395 102,095 88,449 47,101 15,727 299.12%
-
NP to SH 125,640 93,674 58,395 130,227 96,261 38,493 15,727 299.12%
-
Tax Rate 13.16% 12.83% 11.47% 20.34% 19.17% 18.17% 22.03% -
Total Cost 245,291 105,820 29,529 299,120 228,228 142,408 59,113 158.00%
-
Net Worth 643,039 632,189 599,346 764,391 616,213 435,685 500,404 18.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 54,960 54,973 - 70,127 59,826 22,457 27,494 58.61%
Div Payout % 43.74% 58.69% - 53.85% 62.15% 58.34% 174.83% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 643,039 632,189 599,346 764,391 616,213 435,685 500,404 18.18%
NOSH 549,606 549,730 549,858 701,276 598,265 449,159 549,895 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 33.87% 46.96% 66.42% 25.45% 27.93% 24.85% 21.01% -
ROE 19.54% 14.82% 9.74% 17.04% 15.62% 8.84% 3.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.49 36.29 15.99 57.21 52.93 42.19 13.61 190.51%
EPS 22.86 17.04 10.62 18.57 16.09 8.57 2.86 299.26%
DPS 10.00 10.00 0.00 10.00 10.00 5.00 5.00 58.67%
NAPS 1.17 1.15 1.09 1.09 1.03 0.97 0.91 18.22%
Adjusted Per Share Value based on latest NOSH - 1,369,637
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.04 17.23 7.59 34.65 27.35 16.37 6.46 190.54%
EPS 10.85 8.09 5.04 11.25 8.31 3.32 1.36 298.76%
DPS 4.75 4.75 0.00 6.06 5.17 1.94 2.37 58.89%
NAPS 0.5554 0.546 0.5177 0.6602 0.5322 0.3763 0.4322 18.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.75 4.90 2.80 2.38 2.01 1.91 2.05 -
P/RPS 7.04 13.50 17.51 4.16 3.80 4.53 15.06 -39.73%
P/EPS 20.78 28.76 26.37 12.82 12.49 22.29 71.68 -56.16%
EY 4.81 3.48 3.79 7.80 8.00 4.49 1.40 127.51%
DY 2.11 2.04 0.00 4.20 4.98 2.62 2.44 -9.22%
P/NAPS 4.06 4.26 2.57 2.18 1.95 1.97 2.25 48.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 -
Price 5.22 4.72 4.81 2.40 2.27 2.01 2.00 -
P/RPS 7.73 13.01 30.08 4.19 4.29 4.76 14.70 -34.82%
P/EPS 22.83 27.70 45.29 12.92 14.11 23.45 69.93 -52.55%
EY 4.38 3.61 2.21 7.74 7.09 4.26 1.43 110.76%
DY 1.92 2.12 0.00 4.17 4.41 2.49 2.50 -16.12%
P/NAPS 4.46 4.10 4.41 2.20 2.20 2.07 2.20 60.11%

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