[DAYANG] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.48%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 84,538 127,168 114,669 74,840 99,131 101,139 98,696 -9.76%
PBT 18,725 51,872 37,389 20,171 15,786 38,314 30,177 -27.14%
Tax -5,078 -10,524 -6,015 -4,444 -3,970 -7,968 -5,854 -9.00%
NP 13,647 41,348 31,374 15,727 11,816 30,346 24,323 -31.85%
-
NP to SH 33,967 57,767 31,615 15,727 14,633 30,346 24,323 24.81%
-
Tax Rate 27.12% 20.29% 16.09% 22.03% 25.15% 20.80% 19.40% -
Total Cost 70,891 85,820 83,295 59,113 87,315 70,793 74,373 -3.13%
-
Net Worth 1,492,904 791,223 537,067 500,404 522,873 505,766 506,270 104.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 68,481 38,408 - 27,494 27,519 - 27,514 83.15%
Div Payout % 201.61% 66.49% - 174.83% 188.07% - 113.12% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,492,904 791,223 537,067 500,404 522,873 505,766 506,270 104.96%
NOSH 1,369,637 768,178 553,677 549,895 550,393 549,746 550,294 83.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.14% 32.51% 27.36% 21.01% 11.92% 30.00% 24.64% -
ROE 2.28% 7.30% 5.89% 3.14% 2.80% 6.00% 4.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.17 16.55 20.71 13.61 18.01 18.40 17.94 -50.75%
EPS 2.48 7.52 5.71 2.86 2.15 5.52 4.42 -31.85%
DPS 5.00 5.00 0.00 5.00 5.00 0.00 5.00 0.00%
NAPS 1.09 1.03 0.97 0.91 0.95 0.92 0.92 11.91%
Adjusted Per Share Value based on latest NOSH - 549,895
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.30 10.98 9.90 6.46 8.56 8.74 8.52 -9.74%
EPS 2.93 4.99 2.73 1.36 1.26 2.62 2.10 24.73%
DPS 5.91 3.32 0.00 2.37 2.38 0.00 2.38 82.87%
NAPS 1.2895 0.6834 0.4639 0.4322 0.4516 0.4368 0.4373 104.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.38 2.01 1.91 2.05 1.83 1.51 2.03 -
P/RPS 38.56 12.14 9.22 15.06 10.16 8.21 11.32 125.55%
P/EPS 95.97 26.73 33.45 71.68 68.83 27.36 45.93 63.07%
EY 1.04 3.74 2.99 1.40 1.45 3.66 2.18 -38.80%
DY 2.10 2.49 0.00 2.44 2.73 0.00 2.46 -9.96%
P/NAPS 2.18 1.95 1.97 2.25 1.93 1.64 2.21 -0.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 23/08/11 -
Price 2.40 2.27 2.01 2.00 2.05 1.81 1.83 -
P/RPS 38.88 13.71 9.71 14.70 11.38 9.84 10.20 143.02%
P/EPS 96.77 30.19 35.20 69.93 77.11 32.79 41.40 75.67%
EY 1.03 3.31 2.84 1.43 1.30 3.05 2.42 -43.27%
DY 2.08 2.20 0.00 2.50 2.44 0.00 2.73 -16.51%
P/NAPS 2.20 2.20 2.07 2.20 2.16 1.97 1.99 6.88%

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