[DAYANG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.49%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 182,054 83,357 255,109 171,970 99,543 43,048 196,954 -5.12%
PBT 52,378 22,200 83,057 60,978 34,490 16,229 52,401 -0.02%
Tax -11,412 -5,558 -15,067 -10,915 -7,056 -3,205 -7,616 31.04%
NP 40,966 16,642 67,990 50,063 27,434 13,024 44,785 -5.78%
-
NP to SH 40,966 16,642 67,990 50,063 27,434 13,024 44,785 -5.78%
-
Tax Rate 21.79% 25.04% 18.14% 17.90% 20.46% 19.75% 14.53% -
Total Cost 141,088 66,715 187,119 121,907 72,109 30,024 152,169 -4.92%
-
Net Worth 469,934 437,205 373,030 355,581 352,169 337,919 323,718 28.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 25,539 - 17,595 17,603 17,608 - 17,593 28.29%
Div Payout % 62.34% - 25.88% 35.16% 64.18% - 39.28% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 469,934 437,205 373,030 355,581 352,169 337,919 323,718 28.29%
NOSH 510,797 470,112 351,915 352,060 352,169 351,999 351,867 28.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.50% 19.96% 26.65% 29.11% 27.56% 30.25% 22.74% -
ROE 8.72% 3.81% 18.23% 14.08% 7.79% 3.85% 13.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.64 17.73 72.49 48.85 28.27 12.23 55.97 -26.04%
EPS 8.02 3.54 19.32 14.22 7.79 3.70 12.72 -26.53%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 0.92 0.93 1.06 1.01 1.00 0.96 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 351,928
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.72 7.20 22.03 14.85 8.60 3.72 17.01 -5.13%
EPS 3.54 1.44 5.87 4.32 2.37 1.12 3.87 -5.78%
DPS 2.21 0.00 1.52 1.52 1.52 0.00 1.52 28.42%
NAPS 0.4059 0.3776 0.3222 0.3071 0.3042 0.2919 0.2796 28.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.03 2.09 2.28 1.74 1.60 1.50 1.38 -
P/RPS 5.70 11.79 3.15 3.56 5.66 12.27 2.47 74.89%
P/EPS 25.31 59.04 11.80 12.24 20.54 40.54 10.84 76.27%
EY 3.95 1.69 8.47 8.17 4.87 2.47 9.22 -43.25%
DY 2.46 0.00 2.19 2.87 3.13 0.00 3.62 -22.75%
P/NAPS 2.21 2.25 2.15 1.72 1.60 1.56 1.50 29.57%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 -
Price 1.83 2.00 2.09 2.43 1.67 1.38 1.44 -
P/RPS 5.13 11.28 2.88 4.97 5.91 11.28 2.57 58.73%
P/EPS 22.82 56.50 10.82 17.09 21.44 37.30 11.31 59.87%
EY 4.38 1.77 9.24 5.85 4.66 2.68 8.84 -37.46%
DY 2.73 0.00 2.39 2.06 2.99 0.00 3.47 -14.81%
P/NAPS 1.99 2.15 1.97 2.41 1.67 1.44 1.57 17.17%

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