[DAYANG] QoQ 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- -41.2%
YoY- 132.13%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 171,437 111,570 87,924 84,538 127,168 114,669 74,840 73.68%
PBT 37,229 41,499 65,959 18,725 51,872 37,389 20,171 50.40%
Tax -5,263 -6,220 -7,564 -5,078 -10,524 -6,015 -4,444 11.92%
NP 31,966 35,279 58,395 13,647 41,348 31,374 15,727 60.38%
-
NP to SH 31,966 35,279 58,395 33,967 57,767 31,615 15,727 60.38%
-
Tax Rate 14.14% 14.99% 11.47% 27.12% 20.29% 16.09% 22.03% -
Total Cost 139,471 76,291 29,529 70,891 85,820 83,295 59,113 77.13%
-
Net Worth 642,615 631,944 599,346 1,492,904 791,223 537,067 500,404 18.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 27,475 - 68,481 38,408 - 27,494 -
Div Payout % - 77.88% - 201.61% 66.49% - 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 642,615 631,944 599,346 1,492,904 791,223 537,067 500,404 18.12%
NOSH 549,243 549,517 549,858 1,369,637 768,178 553,677 549,895 -0.07%
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 18.65% 31.62% 66.42% 16.14% 32.51% 27.36% 21.01% -
ROE 4.97% 5.58% 9.74% 2.28% 7.30% 5.89% 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 31.21 20.30 15.99 6.17 16.55 20.71 13.61 73.80%
EPS 5.82 6.42 10.62 2.48 7.52 5.71 2.86 60.51%
DPS 0.00 5.00 0.00 5.00 5.00 0.00 5.00 -
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 14.81 9.64 7.59 7.30 10.98 9.90 6.46 73.77%
EPS 2.76 3.05 5.04 2.93 4.99 2.73 1.36 60.22%
DPS 0.00 2.37 0.00 5.91 3.32 0.00 2.37 -
NAPS 0.555 0.5458 0.5177 1.2895 0.6834 0.4639 0.4322 18.12%
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 15.22 24.13 17.51 38.56 12.14 9.22 15.06 0.70%
P/EPS 81.62 76.32 26.37 95.97 26.73 33.45 71.68 9.03%
EY 1.23 1.31 3.79 1.04 3.74 2.99 1.40 -8.26%
DY 0.00 1.02 0.00 2.10 2.49 0.00 2.44 -
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 16.72 23.25 30.08 38.88 13.71 9.71 14.70 8.95%
P/EPS 89.69 73.52 45.29 96.77 30.19 35.20 69.93 18.02%
EY 1.11 1.36 2.21 1.03 3.31 2.84 1.43 -15.52%
DY 0.00 1.06 0.00 2.08 2.20 0.00 2.50 -
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