[DAYANG] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 71.92%
YoY- 271.3%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 190,749 171,437 111,570 87,924 84,538 127,168 114,669 40.26%
PBT 30,490 37,229 41,499 65,959 18,725 51,872 37,389 -12.68%
Tax -6,836 -5,263 -6,220 -7,564 -5,078 -10,524 -6,015 8.87%
NP 23,654 31,966 35,279 58,395 13,647 41,348 31,374 -17.12%
-
NP to SH 23,654 31,966 35,279 58,395 33,967 57,767 31,615 -17.54%
-
Tax Rate 22.42% 14.14% 14.99% 11.47% 27.12% 20.29% 16.09% -
Total Cost 167,095 139,471 76,291 29,529 70,891 85,820 83,295 58.85%
-
Net Worth 663,570 642,615 631,944 599,346 1,492,904 791,223 537,067 15.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 40,961 - 27,475 - 68,481 38,408 - -
Div Payout % 173.17% - 77.88% - 201.61% 66.49% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 663,570 642,615 631,944 599,346 1,492,904 791,223 537,067 15.09%
NOSH 819,222 549,243 549,517 549,858 1,369,637 768,178 553,677 29.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.40% 18.65% 31.62% 66.42% 16.14% 32.51% 27.36% -
ROE 3.56% 4.97% 5.58% 9.74% 2.28% 7.30% 5.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.28 31.21 20.30 15.99 6.17 16.55 20.71 8.08%
EPS 2.87 5.82 6.42 10.62 2.48 7.52 5.71 -36.70%
DPS 5.00 0.00 5.00 0.00 5.00 5.00 0.00 -
NAPS 0.81 1.17 1.15 1.09 1.09 1.03 0.97 -11.29%
Adjusted Per Share Value based on latest NOSH - 549,858
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.48 14.81 9.64 7.59 7.30 10.98 9.90 40.32%
EPS 2.04 2.76 3.05 5.04 2.93 4.99 2.73 -17.60%
DPS 3.54 0.00 2.37 0.00 5.91 3.32 0.00 -
NAPS 0.5731 0.555 0.5458 0.5177 1.2895 0.6834 0.4639 15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.79 4.75 4.90 2.80 2.38 2.01 1.91 -
P/RPS 24.87 15.22 24.13 17.51 38.56 12.14 9.22 93.42%
P/EPS 200.53 81.62 76.32 26.37 95.97 26.73 33.45 228.93%
EY 0.50 1.23 1.31 3.79 1.04 3.74 2.99 -69.54%
DY 0.86 0.00 1.02 0.00 2.10 2.49 0.00 -
P/NAPS 7.15 4.06 4.26 2.57 2.18 1.95 1.97 135.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 26/08/13 22/05/13 26/02/13 19/11/12 28/08/12 -
Price 3.59 5.22 4.72 4.81 2.40 2.27 2.01 -
P/RPS 15.42 16.72 23.25 30.08 38.88 13.71 9.71 36.00%
P/EPS 124.33 89.69 73.52 45.29 96.77 30.19 35.20 131.39%
EY 0.80 1.11 1.36 2.21 1.03 3.31 2.84 -56.92%
DY 1.39 0.00 1.06 0.00 2.08 2.20 0.00 -
P/NAPS 4.43 4.46 4.10 4.41 2.20 2.20 2.07 65.83%

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