[DAYANG] QoQ TTM 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- 19.56%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 455,469 411,200 414,299 401,215 415,808 389,779 373,806 14.06%
PBT 163,490 178,133 174,023 128,235 125,218 111,660 104,448 34.77%
Tax -25,056 -30,317 -30,112 -26,992 -24,953 -22,397 -22,236 8.27%
NP 138,434 147,816 143,911 101,243 100,265 89,263 82,212 41.49%
-
NP to SH 127,805 137,187 133,523 112,955 94,474 83,472 76,180 41.14%
-
Tax Rate 15.33% 17.02% 17.30% 21.05% 19.93% 20.06% 21.29% -
Total Cost 317,035 263,384 270,388 299,972 315,543 300,516 291,594 5.72%
-
Net Worth 549,243 549,517 549,858 1,369,637 791,223 537,067 500,404 6.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 95,957 134,366 134,574 162,069 121,107 82,698 82,529 10.56%
Div Payout % 75.08% 97.94% 100.79% 143.48% 128.19% 99.07% 108.33% -
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 549,243 549,517 549,858 1,369,637 791,223 537,067 500,404 6.39%
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 30.39% 35.95% 34.74% 25.23% 24.11% 22.90% 21.99% -
ROE 23.27% 24.97% 24.28% 8.25% 11.94% 15.54% 15.22% -
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 82.93 74.83 75.35 29.29 54.13 70.40 67.98 14.15%
EPS 23.27 24.97 24.28 8.25 12.30 15.08 13.85 41.28%
DPS 17.47 24.45 24.47 11.83 15.77 15.00 15.00 10.68%
NAPS 1.00 1.00 1.00 1.00 1.03 0.97 0.91 6.48%
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 39.34 35.52 35.78 34.65 35.91 33.67 32.29 14.05%
EPS 11.04 11.85 11.53 9.76 8.16 7.21 6.58 41.15%
DPS 8.29 11.61 11.62 14.00 10.46 7.14 7.13 10.56%
NAPS 0.4744 0.4746 0.4749 1.183 0.6834 0.4639 0.4322 6.40%
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 5.73 6.55 3.72 8.12 3.71 2.71 3.02 53.20%
P/EPS 20.41 19.63 11.53 28.86 16.34 12.67 14.80 23.87%
EY 4.90 5.09 8.67 3.47 6.12 7.89 6.76 -19.29%
DY 3.68 4.99 8.74 4.97 7.84 7.85 7.32 -36.74%
P/NAPS 4.75 4.90 2.80 2.38 1.95 1.97 2.25 64.49%
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 6.29 6.31 6.38 8.19 4.19 2.86 2.94 65.95%
P/EPS 22.43 18.91 19.81 29.10 18.46 13.33 14.44 34.08%
EY 4.46 5.29 5.05 3.44 5.42 7.50 6.93 -25.43%
DY 3.35 5.18 5.09 4.93 6.95 7.46 7.50 -41.53%
P/NAPS 5.22 4.72 4.81 2.40 2.20 2.07 2.20 77.80%

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