[DAYANG] QoQ Annualized Quarter 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- -6.43%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 199,086 172,192 196,954 210,220 216,672 180,668 218,690 -6.08%
PBT 68,980 64,916 52,401 61,994 69,720 54,436 87,269 -14.54%
Tax -14,112 -12,820 -7,616 -10,868 -15,080 -9,860 -17,157 -12.24%
NP 54,868 52,096 44,785 51,126 54,640 44,576 70,112 -15.11%
-
NP to SH 54,868 52,096 44,785 51,126 54,640 44,576 70,112 -15.11%
-
Tax Rate 20.46% 19.75% 14.53% 17.53% 21.63% 18.11% 19.66% -
Total Cost 144,218 120,096 152,169 159,093 162,032 136,092 148,578 -1.97%
-
Net Worth 352,169 337,919 323,718 334,506 323,896 309,360 202,006 44.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 35,216 - 17,593 - - - 31,776 7.11%
Div Payout % 64.18% - 39.28% - - - 45.32% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 352,169 337,919 323,718 334,506 323,896 309,360 202,006 44.99%
NOSH 352,169 351,999 351,867 352,112 352,061 351,545 226,973 34.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.56% 30.25% 22.74% 24.32% 25.22% 24.67% 32.06% -
ROE 15.58% 15.42% 13.83% 15.28% 16.87% 14.41% 34.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.53 48.92 55.97 59.70 61.54 51.39 96.35 -29.98%
EPS 15.58 14.80 12.72 14.52 15.52 12.68 30.89 -36.71%
DPS 10.00 0.00 5.00 0.00 0.00 0.00 14.00 -20.14%
NAPS 1.00 0.96 0.92 0.95 0.92 0.88 0.89 8.10%
Adjusted Per Share Value based on latest NOSH - 352,268
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.20 14.87 17.01 18.16 18.71 15.60 18.89 -6.07%
EPS 4.74 4.50 3.87 4.42 4.72 3.85 6.06 -15.14%
DPS 3.04 0.00 1.52 0.00 0.00 0.00 2.74 7.19%
NAPS 0.3042 0.2919 0.2796 0.2889 0.2798 0.2672 0.1745 44.99%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.60 1.50 1.38 1.04 0.86 0.62 0.70 -
P/RPS 2.83 3.07 2.47 1.74 1.40 1.21 0.73 147.39%
P/EPS 10.27 10.14 10.84 7.16 5.54 4.89 2.27 174.30%
EY 9.74 9.87 9.22 13.96 18.05 20.45 44.13 -63.57%
DY 6.25 0.00 3.62 0.00 0.00 0.00 20.00 -54.04%
P/NAPS 1.60 1.56 1.50 1.09 0.93 0.70 0.79 60.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 27/02/09 -
Price 1.67 1.38 1.44 1.02 0.96 1.00 0.75 -
P/RPS 2.95 2.82 2.57 1.71 1.56 1.95 0.78 143.33%
P/EPS 10.72 9.32 11.31 7.02 6.19 7.89 2.43 169.71%
EY 9.33 10.72 8.84 14.24 16.17 12.68 41.19 -62.94%
DY 5.99 0.00 3.47 0.00 0.00 0.00 18.67 -53.23%
P/NAPS 1.67 1.44 1.57 1.07 1.04 1.14 0.84 58.30%

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