[DAYANG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.2%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 255,385 211,295 188,197 194,871 196,990 221,944 228,135 7.79%
PBT 83,059 66,883 52,031 55,021 52,401 65,354 72,686 9.27%
Tax -15,328 -10,380 -7,131 -8,356 -7,616 -13,525 -18,202 -10.79%
NP 67,731 56,503 44,900 46,665 44,785 51,829 54,484 15.56%
-
NP to SH 67,731 56,503 44,900 46,665 44,785 51,829 54,484 15.56%
-
Tax Rate 18.45% 15.52% 13.71% 15.19% 14.53% 20.69% 25.04% -
Total Cost 187,654 154,792 143,297 148,206 152,205 170,115 173,651 5.29%
-
Net Worth 352,200 351,928 352,322 0 324,253 334,654 323,500 5.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 52,822 52,835 35,238 17,622 17,622 24,628 24,628 66.08%
Div Payout % 77.99% 93.51% 78.48% 37.76% 39.35% 47.52% 45.20% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 352,200 351,928 352,322 0 324,253 334,654 323,500 5.81%
NOSH 352,200 351,928 352,322 351,999 352,448 352,268 351,630 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.52% 26.74% 23.86% 23.95% 22.73% 23.35% 23.88% -
ROE 19.23% 16.06% 12.74% 0.00% 13.81% 15.49% 16.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.51 60.04 53.42 55.36 55.89 63.00 64.88 7.67%
EPS 19.23 16.06 12.74 13.26 12.71 14.71 15.49 15.46%
DPS 15.00 15.00 10.00 5.00 5.00 7.00 7.00 65.98%
NAPS 1.00 1.00 1.00 0.00 0.92 0.95 0.92 5.70%
Adjusted Per Share Value based on latest NOSH - 351,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.06 18.25 16.26 16.83 17.01 19.17 19.70 7.81%
EPS 5.85 4.88 3.88 4.03 3.87 4.48 4.71 15.50%
DPS 4.56 4.56 3.04 1.52 1.52 2.13 2.13 65.87%
NAPS 0.3042 0.304 0.3043 0.00 0.2801 0.2891 0.2794 5.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.28 1.74 1.60 1.50 1.38 1.04 0.86 -
P/RPS 3.14 2.90 3.00 2.71 2.47 1.65 1.33 77.02%
P/EPS 11.86 10.84 12.55 11.31 10.86 7.07 5.55 65.67%
EY 8.43 9.23 7.96 8.84 9.21 14.15 18.02 -39.65%
DY 6.58 8.62 6.25 3.33 3.62 6.73 8.14 -13.19%
P/NAPS 2.28 1.74 1.60 0.00 1.50 1.09 0.93 81.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 -
Price 2.09 2.43 1.67 1.38 1.44 1.02 0.96 -
P/RPS 2.88 4.05 3.13 2.49 2.58 1.62 1.48 55.67%
P/EPS 10.87 15.14 13.10 10.41 11.33 6.93 6.20 45.24%
EY 9.20 6.61 7.63 9.61 8.82 14.42 16.14 -31.18%
DY 7.18 6.17 5.99 3.62 3.47 6.86 7.29 -1.00%
P/NAPS 2.09 2.43 1.67 0.00 1.57 1.07 1.04 59.04%

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