[DAYANG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -13.59%
YoY- -37.32%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 211,295 188,197 194,871 196,990 221,944 228,135 203,670 2.47%
PBT 66,883 52,031 55,021 52,401 65,354 72,686 71,238 -4.11%
Tax -10,380 -7,131 -8,356 -7,616 -13,525 -18,202 -17,688 -29.88%
NP 56,503 44,900 46,665 44,785 51,829 54,484 53,550 3.63%
-
NP to SH 56,503 44,900 46,665 44,785 51,829 54,484 53,550 3.63%
-
Tax Rate 15.52% 13.71% 15.19% 14.53% 20.69% 25.04% 24.83% -
Total Cost 154,792 143,297 148,206 152,205 170,115 173,651 150,120 2.06%
-
Net Worth 351,928 352,322 0 324,253 334,654 323,500 309,360 8.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 52,835 35,238 17,622 17,622 24,628 24,628 47,770 6.94%
Div Payout % 93.51% 78.48% 37.76% 39.35% 47.52% 45.20% 89.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 351,928 352,322 0 324,253 334,654 323,500 309,360 8.96%
NOSH 351,928 352,322 351,999 352,448 352,268 351,630 351,545 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.74% 23.86% 23.95% 22.73% 23.35% 23.88% 26.29% -
ROE 16.06% 12.74% 0.00% 13.81% 15.49% 16.84% 17.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.04 53.42 55.36 55.89 63.00 64.88 57.94 2.39%
EPS 16.06 12.74 13.26 12.71 14.71 15.49 15.23 3.59%
DPS 15.00 10.00 5.00 5.00 7.00 7.00 13.59 6.79%
NAPS 1.00 1.00 0.00 0.92 0.95 0.92 0.88 8.88%
Adjusted Per Share Value based on latest NOSH - 352,448
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.25 16.26 16.83 17.01 19.17 19.70 17.59 2.48%
EPS 4.88 3.88 4.03 3.87 4.48 4.71 4.63 3.56%
DPS 4.56 3.04 1.52 1.52 2.13 2.13 4.13 6.81%
NAPS 0.304 0.3043 0.00 0.2801 0.2891 0.2794 0.2672 8.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.74 1.60 1.50 1.38 1.04 0.86 0.62 -
P/RPS 2.90 3.00 2.71 2.47 1.65 1.33 1.07 94.27%
P/EPS 10.84 12.55 11.31 10.86 7.07 5.55 4.07 92.02%
EY 9.23 7.96 8.84 9.21 14.15 18.02 24.57 -47.90%
DY 8.62 6.25 3.33 3.62 6.73 8.14 21.92 -46.29%
P/NAPS 1.74 1.60 0.00 1.50 1.09 0.93 0.70 83.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 -
Price 2.43 1.67 1.38 1.44 1.02 0.96 1.00 -
P/RPS 4.05 3.13 2.49 2.58 1.62 1.48 1.73 76.21%
P/EPS 15.14 13.10 10.41 11.33 6.93 6.20 6.56 74.55%
EY 6.61 7.63 9.61 8.82 14.42 16.14 15.23 -42.64%
DY 6.17 5.99 3.62 3.47 6.86 7.29 13.59 -40.90%
P/NAPS 2.43 1.67 0.00 1.57 1.07 1.04 1.14 65.55%

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