[DAYANG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 22.58%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 172,192 196,954 210,220 216,672 180,668 218,690 146,632 11.31%
PBT 64,916 52,401 61,994 69,720 54,436 87,269 75,154 -9.30%
Tax -12,820 -7,616 -10,868 -15,080 -9,860 -17,157 -13,026 -1.05%
NP 52,096 44,785 51,126 54,640 44,576 70,112 62,128 -11.08%
-
NP to SH 52,096 44,785 51,126 54,640 44,576 70,112 62,128 -11.08%
-
Tax Rate 19.75% 14.53% 17.53% 21.63% 18.11% 19.66% 17.33% -
Total Cost 120,096 152,169 159,093 162,032 136,092 148,578 84,504 26.43%
-
Net Worth 337,919 323,718 334,506 323,896 309,360 202,006 166,704 60.23%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 17,593 - - - 31,776 - -
Div Payout % - 39.28% - - - 45.32% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 337,919 323,718 334,506 323,896 309,360 202,006 166,704 60.23%
NOSH 351,999 351,867 352,112 352,061 351,545 226,973 193,842 48.89%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.25% 22.74% 24.32% 25.22% 24.67% 32.06% 42.37% -
ROE 15.42% 13.83% 15.28% 16.87% 14.41% 34.71% 37.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.92 55.97 59.70 61.54 51.39 96.35 75.65 -25.23%
EPS 14.80 12.72 14.52 15.52 12.68 30.89 32.05 -40.28%
DPS 0.00 5.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 0.96 0.92 0.95 0.92 0.88 0.89 0.86 7.61%
Adjusted Per Share Value based on latest NOSH - 351,630
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.87 17.01 18.16 18.71 15.60 18.89 12.67 11.27%
EPS 4.50 3.87 4.42 4.72 3.85 6.06 5.37 -11.12%
DPS 0.00 1.52 0.00 0.00 0.00 2.74 0.00 -
NAPS 0.2919 0.2796 0.2889 0.2798 0.2672 0.1745 0.144 60.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.50 1.38 1.04 0.86 0.62 0.70 1.00 -
P/RPS 3.07 2.47 1.74 1.40 1.21 0.73 1.32 75.63%
P/EPS 10.14 10.84 7.16 5.54 4.89 2.27 3.12 119.56%
EY 9.87 9.22 13.96 18.05 20.45 44.13 32.05 -54.42%
DY 0.00 3.62 0.00 0.00 0.00 20.00 0.00 -
P/NAPS 1.56 1.50 1.09 0.93 0.70 0.79 1.16 21.85%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 27/02/09 30/10/08 -
Price 1.38 1.44 1.02 0.96 1.00 0.75 0.77 -
P/RPS 2.82 2.57 1.71 1.56 1.95 0.78 1.02 97.10%
P/EPS 9.32 11.31 7.02 6.19 7.89 2.43 2.40 147.26%
EY 10.72 8.84 14.24 16.17 12.68 41.19 41.62 -59.55%
DY 0.00 3.47 0.00 0.00 0.00 18.67 0.00 -
P/NAPS 1.44 1.57 1.07 1.04 1.14 0.84 0.90 36.83%

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