[DAYANG] YoY TTM 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- -11.36%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 889,569 651,107 414,299 373,806 295,694 194,871 203,670 27.83%
PBT 219,448 153,180 174,023 104,448 89,030 55,021 71,238 20.61%
Tax -39,683 -27,554 -30,112 -22,236 -17,681 -8,356 -17,688 14.40%
NP 179,765 125,626 143,911 82,212 71,349 46,665 53,550 22.35%
-
NP to SH 179,765 125,626 133,523 76,180 71,349 46,665 53,550 22.35%
-
Tax Rate 18.08% 17.99% 17.30% 21.29% 19.86% 15.19% 24.83% -
Total Cost 709,804 525,481 270,388 291,594 224,345 148,206 150,120 29.53%
-
Net Worth 972,948 643,517 549,858 500,404 437,205 0 309,360 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 59,621 68,436 134,574 82,529 52,822 17,622 47,770 3.76%
Div Payout % 33.17% 54.48% 100.79% 108.33% 74.03% 37.76% 89.21% -
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 972,948 643,517 549,858 500,404 437,205 0 309,360 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 20.21% 19.29% 34.74% 21.99% 24.13% 23.95% 26.29% -
ROE 18.48% 19.52% 24.28% 15.22% 16.32% 0.00% 17.31% -
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 101.49 81.96 75.35 67.98 62.90 55.36 57.94 9.78%
EPS 20.51 15.81 24.28 13.85 15.18 13.26 15.23 5.08%
DPS 6.80 8.61 24.47 15.00 11.24 5.00 13.59 -10.89%
NAPS 1.11 0.81 1.00 0.91 0.93 0.00 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 76.83 56.24 35.78 32.29 25.54 16.83 17.59 27.83%
EPS 15.53 10.85 11.53 6.58 6.16 4.03 4.63 22.33%
DPS 5.15 5.91 11.62 7.13 4.56 1.52 4.13 3.74%
NAPS 0.8404 0.5558 0.4749 0.4322 0.3776 0.00 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 2.30 4.58 3.72 3.02 3.32 2.71 1.07 13.59%
P/EPS 11.36 23.72 11.53 14.80 13.77 11.31 4.07 18.64%
EY 8.80 4.22 8.67 6.76 7.26 8.84 24.57 -15.72%
DY 2.92 2.30 8.74 7.32 5.38 3.33 21.92 -28.52%
P/NAPS 2.10 4.63 2.80 2.25 2.25 0.00 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 2.36 4.34 6.38 2.94 3.18 2.49 1.73 5.30%
P/EPS 11.70 22.51 19.81 14.44 13.18 10.41 6.56 10.11%
EY 8.55 4.44 5.05 6.93 7.59 9.61 15.23 -9.16%
DY 2.83 2.42 5.09 7.50 5.62 3.62 13.59 -23.00%
P/NAPS 2.16 4.40 4.81 2.20 2.15 0.00 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