[DAYANG] QoQ TTM Result on 31-Dec-2008

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008
Profit Trend
QoQ- 23.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 221,944 228,135 203,670 180,168 115,889 60,369 21,665 371.02%
PBT 65,354 72,686 71,238 88,760 69,902 50,934 31,131 63.87%
Tax -13,525 -18,202 -17,688 -17,315 -11,941 -6,654 -2,092 246.64%
NP 51,829 54,484 53,550 71,445 57,961 44,280 29,039 47.08%
-
NP to SH 51,829 54,484 53,550 71,445 57,961 44,280 29,039 47.08%
-
Tax Rate 20.69% 25.04% 24.83% 19.51% 17.08% 13.06% 6.72% -
Total Cost 170,115 173,651 150,120 108,723 57,928 16,089 -7,374 -
-
Net Worth 334,654 323,500 309,360 313,128 302,459 287,628 5,989,288 -85.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 24,628 24,628 47,770 47,770 23,142 23,142 - -
Div Payout % 47.52% 45.20% 89.21% 66.86% 39.93% 52.26% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 334,654 323,500 309,360 313,128 302,459 287,628 5,989,288 -85.35%
NOSH 352,268 351,630 351,545 351,829 351,696 330,607 93,582 141.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.35% 23.88% 26.29% 39.65% 50.01% 73.35% 134.04% -
ROE 15.49% 16.84% 17.31% 22.82% 19.16% 15.39% 0.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.00 64.88 57.94 51.21 32.95 18.26 23.15 94.80%
EPS 14.71 15.49 15.23 20.31 16.48 13.39 31.03 -39.17%
DPS 7.00 7.00 13.59 13.58 6.58 7.00 0.00 -
NAPS 0.95 0.92 0.88 0.89 0.86 0.87 64.00 -93.94%
Adjusted Per Share Value based on latest NOSH - 351,829
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.17 19.70 17.59 15.56 10.01 5.21 1.87 371.23%
EPS 4.48 4.71 4.63 6.17 5.01 3.82 2.51 47.09%
DPS 2.13 2.13 4.13 4.13 2.00 2.00 0.00 -
NAPS 0.2891 0.2794 0.2672 0.2705 0.2612 0.2484 5.1731 -85.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 1.04 0.86 0.62 0.70 1.00 1.16 0.00 -
P/RPS 1.65 1.33 1.07 1.37 3.03 6.35 0.00 -
P/EPS 7.07 5.55 4.07 3.45 6.07 8.66 0.00 -
EY 14.15 18.02 24.57 29.01 16.48 11.55 0.00 -
DY 6.73 8.14 21.92 19.40 6.58 6.03 0.00 -
P/NAPS 1.09 0.93 0.70 0.79 1.16 1.33 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 28/08/09 27/05/09 27/02/09 - - - -
Price 1.02 0.96 1.00 0.75 0.00 0.00 0.00 -
P/RPS 1.62 1.48 1.73 1.46 0.00 0.00 0.00 -
P/EPS 6.93 6.20 6.56 3.69 0.00 0.00 0.00 -
EY 14.42 16.14 15.23 27.08 0.00 0.00 0.00 -
DY 6.86 7.29 13.59 18.10 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 1.14 0.84 0.00 0.00 0.00 -

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