[DAYANG] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.57%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 414,299 401,215 415,808 389,779 373,806 382,323 366,607 8.48%
PBT 174,023 128,235 125,218 111,660 104,448 106,477 112,772 33.50%
Tax -30,112 -26,992 -24,953 -22,397 -22,236 -23,350 -23,793 16.98%
NP 143,911 101,243 100,265 89,263 82,212 83,127 88,979 37.74%
-
NP to SH 133,523 112,955 94,474 83,472 76,180 85,944 88,979 31.04%
-
Tax Rate 17.30% 21.05% 19.93% 20.06% 21.29% 21.93% 21.10% -
Total Cost 270,388 299,972 315,543 300,516 291,594 299,196 277,628 -1.74%
-
Net Worth 549,858 1,369,637 791,223 537,067 500,404 522,873 505,766 5.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 134,574 162,069 121,107 82,698 82,529 55,034 45,124 107.05%
Div Payout % 100.79% 143.48% 128.19% 99.07% 108.33% 64.04% 50.71% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 549,858 1,369,637 791,223 537,067 500,404 522,873 505,766 5.72%
NOSH 549,858 1,369,637 768,178 553,677 549,895 550,393 549,746 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 34.74% 25.23% 24.11% 22.90% 21.99% 21.74% 24.27% -
ROE 24.28% 8.25% 11.94% 15.54% 15.22% 16.44% 17.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.35 29.29 54.13 70.40 67.98 69.46 66.69 8.47%
EPS 24.28 8.25 12.30 15.08 13.85 15.62 16.19 30.98%
DPS 24.47 11.83 15.77 15.00 15.00 10.00 8.21 106.96%
NAPS 1.00 1.00 1.03 0.97 0.91 0.95 0.92 5.71%
Adjusted Per Share Value based on latest NOSH - 553,677
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.78 34.65 35.91 33.67 32.29 33.02 31.66 8.48%
EPS 11.53 9.76 8.16 7.21 6.58 7.42 7.69 30.96%
DPS 11.62 14.00 10.46 7.14 7.13 4.75 3.90 106.92%
NAPS 0.4749 1.183 0.6834 0.4639 0.4322 0.4516 0.4368 5.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.80 2.38 2.01 1.91 2.05 1.83 1.51 -
P/RPS 3.72 8.12 3.71 2.71 3.02 2.63 2.26 39.36%
P/EPS 11.53 28.86 16.34 12.67 14.80 11.72 9.33 15.14%
EY 8.67 3.47 6.12 7.89 6.76 8.53 10.72 -13.18%
DY 8.74 4.97 7.84 7.85 7.32 5.46 5.44 37.13%
P/NAPS 2.80 2.38 1.95 1.97 2.25 1.93 1.64 42.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 19/11/12 28/08/12 22/05/12 27/02/12 22/11/11 -
Price 4.81 2.40 2.27 2.01 2.00 2.05 1.81 -
P/RPS 6.38 8.19 4.19 2.86 2.94 2.95 2.71 76.87%
P/EPS 19.81 29.10 18.46 13.33 14.44 13.13 11.18 46.37%
EY 5.05 3.44 5.42 7.50 6.93 7.62 8.94 -31.64%
DY 5.09 4.93 6.95 7.46 7.50 4.88 4.53 8.07%
P/NAPS 4.81 2.40 2.20 2.07 2.20 2.16 1.97 81.22%

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