[DAYANG] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.89%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 373,806 382,323 366,607 337,895 295,694 255,385 211,295 46.22%
PBT 104,448 106,477 112,772 100,946 89,030 83,059 66,883 34.56%
Tax -22,236 -23,350 -23,793 -19,684 -17,681 -15,328 -10,380 66.10%
NP 82,212 83,127 88,979 81,262 71,349 67,731 56,503 28.37%
-
NP to SH 76,180 85,944 88,979 81,262 71,349 67,731 56,503 22.02%
-
Tax Rate 21.29% 21.93% 21.10% 19.50% 19.86% 18.45% 15.52% -
Total Cost 291,594 299,196 277,628 256,633 224,345 187,654 154,792 52.47%
-
Net Worth 500,404 522,873 505,766 506,270 437,205 352,200 351,928 26.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 82,529 55,034 45,124 62,721 52,822 52,822 52,835 34.58%
Div Payout % 108.33% 64.04% 50.71% 77.18% 74.03% 77.99% 93.51% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 500,404 522,873 505,766 506,270 437,205 352,200 351,928 26.42%
NOSH 549,895 550,393 549,746 550,294 470,112 352,200 351,928 34.61%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.99% 21.74% 24.27% 24.05% 24.13% 26.52% 26.74% -
ROE 15.22% 16.44% 17.59% 16.05% 16.32% 19.23% 16.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 67.98 69.46 66.69 61.40 62.90 72.51 60.04 8.62%
EPS 13.85 15.62 16.19 14.77 15.18 19.23 16.06 -9.39%
DPS 15.00 10.00 8.21 11.40 11.24 15.00 15.00 0.00%
NAPS 0.91 0.95 0.92 0.92 0.93 1.00 1.00 -6.08%
Adjusted Per Share Value based on latest NOSH - 550,294
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.29 33.02 31.66 29.18 25.54 22.06 18.25 46.23%
EPS 6.58 7.42 7.69 7.02 6.16 5.85 4.88 22.02%
DPS 7.13 4.75 3.90 5.42 4.56 4.56 4.56 34.67%
NAPS 0.4322 0.4516 0.4368 0.4373 0.3776 0.3042 0.304 26.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.05 1.83 1.51 2.03 2.09 2.28 1.74 -
P/RPS 3.02 2.63 2.26 3.31 3.32 3.14 2.90 2.73%
P/EPS 14.80 11.72 9.33 13.75 13.77 11.86 10.84 23.04%
EY 6.76 8.53 10.72 7.27 7.26 8.43 9.23 -18.73%
DY 7.32 5.46 5.44 5.61 5.38 6.58 8.62 -10.31%
P/NAPS 2.25 1.93 1.64 2.21 2.25 2.28 1.74 18.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 -
Price 2.00 2.05 1.81 1.83 2.00 2.09 2.43 -
P/RPS 2.94 2.95 2.71 2.98 3.18 2.88 4.05 -19.21%
P/EPS 14.44 13.13 11.18 12.39 13.18 10.87 15.14 -3.10%
EY 6.93 7.62 8.94 8.07 7.59 9.20 6.61 3.19%
DY 7.50 4.88 4.53 6.23 5.62 7.18 6.17 13.88%
P/NAPS 2.20 2.16 1.97 1.99 2.15 2.09 2.43 -6.40%

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