[DAYANG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -84.11%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 196,954 157,665 108,336 45,167 218,690 134,413 63,275 112.74%
PBT 52,401 46,496 34,860 13,609 87,269 68,892 49,924 3.27%
Tax -7,616 -8,151 -7,540 -2,465 -17,157 -11,941 -6,654 9.39%
NP 44,785 38,345 27,320 11,144 70,112 56,951 43,270 2.31%
-
NP to SH 44,785 38,345 27,320 11,144 70,112 56,951 43,270 2.31%
-
Tax Rate 14.53% 17.53% 21.63% 18.11% 19.66% 17.33% 13.33% -
Total Cost 152,169 119,320 81,016 34,023 148,578 77,462 20,005 285.34%
-
Net Worth 323,718 334,506 323,896 309,360 202,006 166,704 122,462 90.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,593 - - - 31,776 - 9,853 47.02%
Div Payout % 39.28% - - - 45.32% - 22.77% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 323,718 334,506 323,896 309,360 202,006 166,704 122,462 90.84%
NOSH 351,867 352,112 352,061 351,545 226,973 193,842 140,761 83.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.74% 24.32% 25.22% 24.67% 32.06% 42.37% 68.38% -
ROE 13.83% 11.46% 8.43% 3.60% 34.71% 34.16% 35.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.97 44.78 30.77 12.85 96.35 69.34 44.95 15.69%
EPS 12.72 10.89 7.76 3.17 30.89 29.38 30.74 -44.38%
DPS 5.00 0.00 0.00 0.00 14.00 0.00 7.00 -20.04%
NAPS 0.92 0.95 0.92 0.88 0.89 0.86 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 351,545
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.01 13.62 9.36 3.90 18.89 11.61 5.47 112.60%
EPS 3.87 3.31 2.36 0.96 6.06 4.92 3.74 2.29%
DPS 1.52 0.00 0.00 0.00 2.74 0.00 0.85 47.17%
NAPS 0.2796 0.2889 0.2798 0.2672 0.1745 0.144 0.1058 90.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.04 0.86 0.62 0.70 1.00 1.16 -
P/RPS 2.47 2.32 2.79 4.83 0.73 1.44 2.58 -2.85%
P/EPS 10.84 9.55 11.08 19.56 2.27 3.40 3.77 101.81%
EY 9.22 10.47 9.02 5.11 44.13 29.38 26.50 -50.43%
DY 3.62 0.00 0.00 0.00 20.00 0.00 6.03 -28.76%
P/NAPS 1.50 1.09 0.93 0.70 0.79 1.16 1.33 8.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/10/09 28/08/09 27/05/09 27/02/09 30/10/08 30/07/08 -
Price 1.44 1.02 0.96 1.00 0.75 0.77 1.15 -
P/RPS 2.57 2.28 3.12 7.78 0.78 1.11 2.56 0.25%
P/EPS 11.31 9.37 12.37 31.55 2.43 2.62 3.74 108.69%
EY 8.84 10.68 8.08 3.17 41.19 38.16 26.73 -52.08%
DY 3.47 0.00 0.00 0.00 18.67 0.00 6.09 -31.20%
P/NAPS 1.57 1.07 1.04 1.14 0.84 0.90 1.32 12.22%

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