[DAYANG] QoQ Cumulative 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- 35.81%
YoY- 51.81%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 283,193 182,054 83,357 255,109 171,970 99,543 43,048 250.68%
PBT 90,692 52,378 22,200 83,057 60,978 34,490 16,229 214.57%
Tax -19,380 -11,412 -5,558 -15,067 -10,915 -7,056 -3,205 231.54%
NP 71,312 40,966 16,642 67,990 50,063 27,434 13,024 210.33%
-
NP to SH 71,312 40,966 16,642 67,990 50,063 27,434 13,024 210.33%
-
Tax Rate 21.37% 21.79% 25.04% 18.14% 17.90% 20.46% 19.75% -
Total Cost 211,881 141,088 66,715 187,119 121,907 72,109 30,024 267.47%
-
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 26,198 25,539 - 17,595 17,603 17,608 - -
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 14.79% 8.72% 3.81% 18.23% 14.08% 7.79% 3.85% -
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 54.05 35.64 17.73 72.49 48.85 28.27 12.23 169.06%
EPS 13.61 8.02 3.54 19.32 14.22 7.79 3.70 138.10%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 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 24.46 15.72 7.20 22.03 14.85 8.60 3.72 250.57%
EPS 6.16 3.54 1.44 5.87 4.32 2.37 1.12 211.26%
DPS 2.26 2.21 0.00 1.52 1.52 1.52 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 2.79 5.70 11.79 3.15 3.56 5.66 12.27 -62.71%
P/EPS 11.09 25.31 59.04 11.80 12.24 20.54 40.54 -57.82%
EY 9.01 3.95 1.69 8.47 8.17 4.87 2.47 136.77%
DY 3.31 2.46 0.00 2.19 2.87 3.13 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 3.35 5.13 11.28 2.88 4.97 5.91 11.28 -55.45%
P/EPS 13.30 22.82 56.50 10.82 17.09 21.44 37.30 -49.68%
EY 7.52 4.38 1.77 9.24 5.85 4.66 2.68 98.81%
DY 2.76 2.73 0.00 2.39 2.06 2.99 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