[DAYANG] YoY Annualized 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- -26.8%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 760,200 709,404 351,696 299,360 333,428 172,192 180,668 27.04%
PBT 182,992 175,848 263,836 80,684 88,800 64,916 54,436 22.38%
Tax -45,552 -36,940 -30,256 -17,776 -22,232 -12,820 -9,860 29.03%
NP 137,440 138,908 233,580 62,908 66,568 52,096 44,576 20.63%
-
NP to SH 137,440 133,788 233,580 62,908 66,568 52,096 44,576 20.63%
-
Tax Rate 24.89% 21.01% 11.47% 22.03% 25.04% 19.75% 18.11% -
Total Cost 622,760 570,496 118,116 236,452 266,860 120,096 136,092 28.83%
-
Net Worth 972,948 643,517 599,346 500,404 437,205 337,919 309,360 21.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 109,979 - - - -
Div Payout % - - - 174.83% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 972,948 643,517 599,346 500,404 437,205 337,919 309,360 21.03%
NOSH 876,530 794,465 549,858 549,895 470,112 351,999 351,545 16.43%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.08% 19.58% 66.42% 21.01% 19.96% 30.25% 24.67% -
ROE 14.13% 20.79% 38.97% 12.57% 15.23% 15.42% 14.41% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 86.73 89.29 63.96 54.44 70.93 48.92 51.39 9.10%
EPS 15.68 16.84 42.48 11.44 14.16 14.80 12.68 3.60%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.11 0.81 1.09 0.91 0.93 0.96 0.88 3.94%
Adjusted Per Share Value based on latest NOSH - 549,895
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.66 61.27 30.38 25.86 28.80 14.87 15.60 27.05%
EPS 11.87 11.56 20.17 5.43 5.75 4.50 3.85 20.63%
DPS 0.00 0.00 0.00 9.50 0.00 0.00 0.00 -
NAPS 0.8404 0.5558 0.5177 0.4322 0.3776 0.2919 0.2672 21.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.33 3.75 2.80 2.05 2.09 1.50 0.62 -
P/RPS 2.69 4.20 4.38 3.77 2.95 3.07 1.21 14.23%
P/EPS 14.86 22.27 6.59 17.92 14.76 10.14 4.89 20.34%
EY 6.73 4.49 15.17 5.58 6.78 9.87 20.45 -16.90%
DY 0.00 0.00 0.00 9.76 0.00 0.00 0.00 -
P/NAPS 2.10 4.63 2.57 2.25 2.25 1.56 0.70 20.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 23/05/14 22/05/13 22/05/12 24/05/11 26/05/10 27/05/09 -
Price 2.40 3.56 4.81 2.00 2.00 1.38 1.00 -
P/RPS 2.77 3.99 7.52 3.67 2.82 2.82 1.95 6.02%
P/EPS 15.31 21.14 11.32 17.48 14.12 9.32 7.89 11.67%
EY 6.53 4.73 8.83 5.72 7.08 10.72 12.68 -10.46%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 2.16 4.40 4.41 2.20 2.15 1.44 1.14 11.23%

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