[DAYANG] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.78%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 295,694 255,385 211,295 188,197 194,871 196,990 221,944 21.09%
PBT 89,030 83,059 66,883 52,031 55,021 52,401 65,354 22.91%
Tax -17,681 -15,328 -10,380 -7,131 -8,356 -7,616 -13,525 19.57%
NP 71,349 67,731 56,503 44,900 46,665 44,785 51,829 23.77%
-
NP to SH 71,349 67,731 56,503 44,900 46,665 44,785 51,829 23.77%
-
Tax Rate 19.86% 18.45% 15.52% 13.71% 15.19% 14.53% 20.69% -
Total Cost 224,345 187,654 154,792 143,297 148,206 152,205 170,115 20.27%
-
Net Worth 437,205 352,200 351,928 352,322 0 324,253 334,654 19.52%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 52,822 52,822 52,835 35,238 17,622 17,622 24,628 66.38%
Div Payout % 74.03% 77.99% 93.51% 78.48% 37.76% 39.35% 47.52% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 437,205 352,200 351,928 352,322 0 324,253 334,654 19.52%
NOSH 470,112 352,200 351,928 352,322 351,999 352,448 352,268 21.23%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.13% 26.52% 26.74% 23.86% 23.95% 22.73% 23.35% -
ROE 16.32% 19.23% 16.06% 12.74% 0.00% 13.81% 15.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.90 72.51 60.04 53.42 55.36 55.89 63.00 -0.10%
EPS 15.18 19.23 16.06 12.74 13.26 12.71 14.71 2.12%
DPS 11.24 15.00 15.00 10.00 5.00 5.00 7.00 37.16%
NAPS 0.93 1.00 1.00 1.00 0.00 0.92 0.95 -1.40%
Adjusted Per Share Value based on latest NOSH - 352,322
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.54 22.06 18.25 16.26 16.83 17.01 19.17 21.09%
EPS 6.16 5.85 4.88 3.88 4.03 3.87 4.48 23.67%
DPS 4.56 4.56 4.56 3.04 1.52 1.52 2.13 66.18%
NAPS 0.3776 0.3042 0.304 0.3043 0.00 0.2801 0.2891 19.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.09 2.28 1.74 1.60 1.50 1.38 1.04 -
P/RPS 3.32 3.14 2.90 3.00 2.71 2.47 1.65 59.44%
P/EPS 13.77 11.86 10.84 12.55 11.31 10.86 7.07 56.02%
EY 7.26 8.43 9.23 7.96 8.84 9.21 14.15 -35.93%
DY 5.38 6.58 8.62 6.25 3.33 3.62 6.73 -13.87%
P/NAPS 2.25 2.28 1.74 1.60 0.00 1.50 1.09 62.19%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 -
Price 2.00 2.09 2.43 1.67 1.38 1.44 1.02 -
P/RPS 3.18 2.88 4.05 3.13 2.49 2.58 1.62 56.83%
P/EPS 13.18 10.87 15.14 13.10 10.41 11.33 6.93 53.56%
EY 7.59 9.20 6.61 7.63 9.61 8.82 14.42 -34.83%
DY 5.62 7.18 6.17 5.99 3.62 3.47 6.86 -12.45%
P/NAPS 2.15 2.09 2.43 1.67 0.00 1.57 1.07 59.30%

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