[DAYANG] YoY 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- 7.48%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 190,050 177,351 87,924 74,840 83,357 43,048 45,167 27.04%
PBT 45,748 43,962 65,959 20,171 22,200 16,229 13,609 22.38%
Tax -11,388 -9,235 -7,564 -4,444 -5,558 -3,205 -2,465 29.03%
NP 34,360 34,727 58,395 15,727 16,642 13,024 11,144 20.63%
-
NP to SH 34,360 33,447 58,395 15,727 16,642 13,024 11,144 20.63%
-
Tax Rate 24.89% 21.01% 11.47% 22.03% 25.04% 19.75% 18.11% -
Total Cost 155,690 142,624 29,529 59,113 66,715 30,024 34,023 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 - - - 27,494 - - - -
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 3.53% 5.20% 9.74% 3.14% 3.81% 3.85% 3.60% -
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 21.68 22.32 15.99 13.61 17.73 12.23 12.85 9.10%
EPS 3.92 4.21 10.62 2.86 3.54 3.70 3.17 3.60%
DPS 0.00 0.00 0.00 5.00 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 16.42 15.32 7.59 6.46 7.20 3.72 3.90 27.05%
EPS 2.97 2.89 5.04 1.36 1.44 1.12 0.96 20.70%
DPS 0.00 0.00 0.00 2.37 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 10.75 16.80 17.51 15.06 11.79 12.27 4.83 14.25%
P/EPS 59.44 89.07 26.37 71.68 59.04 40.54 19.56 20.34%
EY 1.68 1.12 3.79 1.40 1.69 2.47 5.11 -16.91%
DY 0.00 0.00 0.00 2.44 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 11.07 15.95 30.08 14.70 11.28 11.28 7.78 6.05%
P/EPS 61.22 84.56 45.29 69.93 56.50 37.30 31.55 11.67%
EY 1.63 1.18 2.21 1.43 1.77 2.68 3.17 -10.48%
DY 0.00 0.00 0.00 2.50 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