[DAYANG] QoQ 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- -20.78%
YoY- 178.37%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
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 101,139 98,696 83,357 83,138 72,427 56,495 43,048 76.63%
PBT 38,314 30,177 22,200 22,079 26,488 18,261 16,229 77.20%
Tax -7,968 -5,854 -5,558 -4,152 -3,859 -3,851 -3,205 83.41%
NP 30,346 24,323 16,642 17,927 22,629 14,410 13,024 75.66%
-
NP to SH 30,346 24,323 16,642 17,927 22,629 14,410 13,024 75.66%
-
Tax Rate 20.80% 19.40% 25.04% 18.81% 14.57% 21.09% 19.75% -
Total Cost 70,793 74,373 66,715 65,211 49,798 42,085 30,024 77.06%
-
Net Worth 505,766 506,270 437,205 373,332 355,447 352,322 337,919 30.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 27,514 - - 17,596 17,616 - -
Div Payout % - 113.12% - - 77.76% 122.25% - -
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 505,766 506,270 437,205 373,332 355,447 352,322 337,919 30.81%
NOSH 549,746 550,294 470,112 352,200 351,928 352,322 351,999 34.57%
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 30.00% 24.64% 19.96% 21.56% 31.24% 25.51% 30.25% -
ROE 6.00% 4.80% 3.81% 4.80% 6.37% 4.09% 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 18.40 17.94 17.73 23.61 20.58 16.04 12.23 31.26%
EPS 5.52 4.42 3.54 5.09 6.43 4.09 3.70 30.53%
DPS 0.00 5.00 0.00 0.00 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 8.74 8.52 7.20 7.18 6.26 4.88 3.72 76.63%
EPS 2.62 2.10 1.44 1.55 1.95 1.24 1.12 76.12%
DPS 0.00 2.38 0.00 0.00 1.52 1.52 0.00 -
NAPS 0.4368 0.4373 0.3776 0.3225 0.307 0.3043 0.2919 30.79%
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 8.21 11.32 11.79 9.66 8.45 9.98 12.27 -23.48%
P/EPS 27.36 45.93 59.04 44.79 27.06 39.12 40.54 -23.04%
EY 3.66 2.18 1.69 2.23 3.70 2.56 2.47 29.94%
DY 0.00 2.46 0.00 0.00 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 9.84 10.20 11.28 8.85 11.81 10.41 11.28 -8.69%
P/EPS 32.79 41.40 56.50 41.06 37.79 40.83 37.30 -8.22%
EY 3.05 2.42 1.77 2.44 2.65 2.45 2.68 8.99%
DY 0.00 2.73 0.00 0.00 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