[DAYANG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.87%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 415,808 366,607 211,295 221,944 23.25%
PBT 125,218 112,772 66,883 65,354 24.17%
Tax -24,953 -23,793 -10,380 -13,525 22.62%
NP 100,265 88,979 56,503 51,829 24.57%
-
NP to SH 94,474 88,979 56,503 51,829 22.13%
-
Tax Rate 19.93% 21.10% 15.52% 20.69% -
Total Cost 315,543 277,628 154,792 170,115 22.84%
-
Net Worth 791,223 505,766 351,928 334,654 33.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 121,107 45,124 52,835 24,628 69.96%
Div Payout % 128.19% 50.71% 93.51% 47.52% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 791,223 505,766 351,928 334,654 33.18%
NOSH 768,178 549,746 351,928 352,268 29.64%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.11% 24.27% 26.74% 23.35% -
ROE 11.94% 17.59% 16.06% 15.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.13 66.69 60.04 63.00 -4.92%
EPS 12.30 16.19 16.06 14.71 -5.78%
DPS 15.77 8.21 15.00 7.00 31.06%
NAPS 1.03 0.92 1.00 0.95 2.72%
Adjusted Per Share Value based on latest NOSH - 352,268
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.91 31.66 18.25 19.17 23.24%
EPS 8.16 7.69 4.88 4.48 22.10%
DPS 10.46 3.90 4.56 2.13 69.89%
NAPS 0.6834 0.4368 0.304 0.2891 33.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.01 1.51 1.74 1.04 -
P/RPS 3.71 2.26 2.90 1.65 30.97%
P/EPS 16.34 9.33 10.84 7.07 32.18%
EY 6.12 10.72 9.23 14.15 -24.35%
DY 7.84 5.44 8.62 6.73 5.21%
P/NAPS 1.95 1.64 1.74 1.09 21.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/12 22/11/11 08/11/10 26/10/09 -
Price 2.27 1.81 2.43 1.02 -
P/RPS 4.19 2.71 4.05 1.62 37.22%
P/EPS 18.46 11.18 15.14 6.93 38.58%
EY 5.42 8.94 6.61 14.42 -27.81%
DY 6.95 4.53 6.17 6.86 0.43%
P/NAPS 2.20 1.97 2.43 1.07 27.13%

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