[DAYANG] QoQ TTM 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- -25.05%
YoY- 84.41%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 196,990 221,944 228,135 203,670 180,168 115,889 60,369 119.52%
PBT 52,401 65,354 72,686 71,238 88,760 69,902 50,934 1.90%
Tax -7,616 -13,525 -18,202 -17,688 -17,315 -11,941 -6,654 9.39%
NP 44,785 51,829 54,484 53,550 71,445 57,961 44,280 0.75%
-
NP to SH 44,785 51,829 54,484 53,550 71,445 57,961 44,280 0.75%
-
Tax Rate 14.53% 20.69% 25.04% 24.83% 19.51% 17.08% 13.06% -
Total Cost 152,205 170,115 173,651 150,120 108,723 57,928 16,089 345.47%
-
Net Worth 324,253 334,654 323,500 309,360 313,128 302,459 287,628 8.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,622 24,628 24,628 47,770 47,770 23,142 23,142 -16.57%
Div Payout % 39.35% 47.52% 45.20% 89.21% 66.86% 39.93% 52.26% -
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 324,253 334,654 323,500 309,360 313,128 302,459 287,628 8.29%
NOSH 352,448 352,268 351,630 351,545 351,829 351,696 330,607 4.34%
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 22.73% 23.35% 23.88% 26.29% 39.65% 50.01% 73.35% -
ROE 13.81% 15.49% 16.84% 17.31% 22.82% 19.16% 15.39% -
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 55.89 63.00 64.88 57.94 51.21 32.95 18.26 110.37%
EPS 12.71 14.71 15.49 15.23 20.31 16.48 13.39 -3.40%
DPS 5.00 7.00 7.00 13.59 13.58 6.58 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 19.17 19.70 17.59 15.56 10.01 5.21 119.60%
EPS 3.87 4.48 4.71 4.63 6.17 5.01 3.82 0.86%
DPS 1.52 2.13 2.13 4.13 4.13 2.00 2.00 -16.67%
NAPS 0.2801 0.2891 0.2794 0.2672 0.2705 0.2612 0.2484 8.31%
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 1.65 1.33 1.07 1.37 3.03 6.35 -46.62%
P/EPS 10.86 7.07 5.55 4.07 3.45 6.07 8.66 16.24%
EY 9.21 14.15 18.02 24.57 29.01 16.48 11.55 -13.97%
DY 3.62 6.73 8.14 21.92 19.40 6.58 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 - - -
Price 1.44 1.02 0.96 1.00 0.75 0.00 0.00 -
P/RPS 2.58 1.62 1.48 1.73 1.46 0.00 0.00 -
P/EPS 11.33 6.93 6.20 6.56 3.69 0.00 0.00 -
EY 8.82 14.42 16.14 15.23 27.08 0.00 0.00 -
DY 3.47 6.86 7.29 13.59 18.10 0.00 0.00 -
P/NAPS 1.57 1.07 1.04 1.14 0.84 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