[DAYANG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.86%
YoY- 51.81%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 377,590 364,108 333,428 255,109 229,293 199,086 172,192 68.70%
PBT 120,922 104,756 88,800 83,057 81,304 68,980 64,916 51.33%
Tax -25,840 -22,824 -22,232 -15,067 -14,553 -14,112 -12,820 59.49%
NP 95,082 81,932 66,568 67,990 66,750 54,868 52,096 49.29%
-
NP to SH 95,082 81,932 66,568 67,990 66,750 54,868 52,096 49.29%
-
Tax Rate 21.37% 21.79% 25.04% 18.14% 17.90% 20.46% 19.75% -
Total Cost 282,508 282,176 266,860 187,119 162,542 144,218 120,096 76.78%
-
Net Worth 482,050 469,934 437,205 373,030 355,581 352,169 337,919 26.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 34,931 51,079 - 17,595 23,470 35,216 - -
Div Payout % 36.74% 62.34% - 25.88% 35.16% 64.18% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 482,050 469,934 437,205 373,030 355,581 352,169 337,919 26.69%
NOSH 523,967 510,797 470,112 351,915 352,060 352,169 351,999 30.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.18% 22.50% 19.96% 26.65% 29.11% 27.56% 30.25% -
ROE 19.72% 17.43% 15.23% 18.23% 18.77% 15.58% 15.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.06 71.28 70.93 72.49 65.13 56.53 48.92 29.43%
EPS 18.15 16.04 14.16 19.32 18.96 15.58 14.80 14.55%
DPS 6.67 10.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 0.92 0.92 0.93 1.06 1.01 1.00 0.96 -2.79%
Adjusted Per Share Value based on latest NOSH - 352,200
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.61 31.45 28.80 22.03 19.80 17.20 14.87 68.71%
EPS 8.21 7.08 5.75 5.87 5.77 4.74 4.50 49.25%
DPS 3.02 4.41 0.00 1.52 2.03 3.04 0.00 -
NAPS 0.4164 0.4059 0.3776 0.3222 0.3071 0.3042 0.2919 26.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.51 2.03 2.09 2.28 1.74 1.60 1.50 -
P/RPS 2.10 2.85 2.95 3.15 2.67 2.83 3.07 -22.34%
P/EPS 8.32 12.66 14.76 11.80 9.18 10.27 10.14 -12.34%
EY 12.02 7.90 6.78 8.47 10.90 9.74 9.87 14.02%
DY 4.42 4.93 0.00 2.19 3.83 6.25 0.00 -
P/NAPS 1.64 2.21 2.25 2.15 1.72 1.60 1.56 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 -
Price 1.81 1.83 2.00 2.09 2.43 1.67 1.38 -
P/RPS 2.51 2.57 2.82 2.88 3.73 2.95 2.82 -7.46%
P/EPS 9.97 11.41 14.12 10.82 12.82 10.72 9.32 4.59%
EY 10.03 8.77 7.08 9.24 7.80 9.33 10.72 -4.33%
DY 3.68 5.46 0.00 2.39 2.74 5.99 0.00 -
P/NAPS 1.97 1.99 2.15 1.97 2.41 1.67 1.44 23.21%

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