[DAYANG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.4%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 229,293 199,086 172,192 196,954 210,220 216,672 180,668 17.20%
PBT 81,304 68,980 64,916 52,401 61,994 69,720 54,436 30.63%
Tax -14,553 -14,112 -12,820 -7,616 -10,868 -15,080 -9,860 29.60%
NP 66,750 54,868 52,096 44,785 51,126 54,640 44,576 30.85%
-
NP to SH 66,750 54,868 52,096 44,785 51,126 54,640 44,576 30.85%
-
Tax Rate 17.90% 20.46% 19.75% 14.53% 17.53% 21.63% 18.11% -
Total Cost 162,542 144,218 120,096 152,169 159,093 162,032 136,092 12.55%
-
Net Worth 355,581 352,169 337,919 323,718 334,506 323,896 309,360 9.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23,470 35,216 - 17,593 - - - -
Div Payout % 35.16% 64.18% - 39.28% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 355,581 352,169 337,919 323,718 334,506 323,896 309,360 9.71%
NOSH 352,060 352,169 351,999 351,867 352,112 352,061 351,545 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 29.11% 27.56% 30.25% 22.74% 24.32% 25.22% 24.67% -
ROE 18.77% 15.58% 15.42% 13.83% 15.28% 16.87% 14.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.13 56.53 48.92 55.97 59.70 61.54 51.39 17.09%
EPS 18.96 15.58 14.80 12.72 14.52 15.52 12.68 30.72%
DPS 6.67 10.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.96 0.92 0.95 0.92 0.88 9.61%
Adjusted Per Share Value based on latest NOSH - 352,448
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.80 17.20 14.87 17.01 18.16 18.71 15.60 17.20%
EPS 5.77 4.74 4.50 3.87 4.42 4.72 3.85 30.92%
DPS 2.03 3.04 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.3071 0.3042 0.2919 0.2796 0.2889 0.2798 0.2672 9.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.74 1.60 1.50 1.38 1.04 0.86 0.62 -
P/RPS 2.67 2.83 3.07 2.47 1.74 1.40 1.21 69.41%
P/EPS 9.18 10.27 10.14 10.84 7.16 5.54 4.89 52.12%
EY 10.90 9.74 9.87 9.22 13.96 18.05 20.45 -34.23%
DY 3.83 6.25 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 1.72 1.60 1.56 1.50 1.09 0.93 0.70 81.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 -
Price 2.43 1.67 1.38 1.44 1.02 0.96 1.00 -
P/RPS 3.73 2.95 2.82 2.57 1.71 1.56 1.95 54.03%
P/EPS 12.82 10.72 9.32 11.31 7.02 6.19 7.89 38.16%
EY 7.80 9.33 10.72 8.84 14.24 16.17 12.68 -27.64%
DY 2.74 5.99 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 2.41 1.67 1.44 1.57 1.07 1.04 1.14 64.64%

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