[DAYANG] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.66%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 364,108 333,428 255,109 229,293 199,086 172,192 196,954 50.79%
PBT 104,756 88,800 83,057 81,304 68,980 64,916 52,401 58.89%
Tax -22,824 -22,232 -15,067 -14,553 -14,112 -12,820 -7,616 108.28%
NP 81,932 66,568 67,990 66,750 54,868 52,096 44,785 49.74%
-
NP to SH 81,932 66,568 67,990 66,750 54,868 52,096 44,785 49.74%
-
Tax Rate 21.79% 25.04% 18.14% 17.90% 20.46% 19.75% 14.53% -
Total Cost 282,176 266,860 187,119 162,542 144,218 120,096 152,169 51.10%
-
Net Worth 469,934 437,205 373,030 355,581 352,169 337,919 323,718 28.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 51,079 - 17,595 23,470 35,216 - 17,593 103.91%
Div Payout % 62.34% - 25.88% 35.16% 64.18% - 39.28% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 469,934 437,205 373,030 355,581 352,169 337,919 323,718 28.29%
NOSH 510,797 470,112 351,915 352,060 352,169 351,999 351,867 28.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.50% 19.96% 26.65% 29.11% 27.56% 30.25% 22.74% -
ROE 17.43% 15.23% 18.23% 18.77% 15.58% 15.42% 13.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 71.28 70.93 72.49 65.13 56.53 48.92 55.97 17.54%
EPS 16.04 14.16 19.32 18.96 15.58 14.80 12.72 16.76%
DPS 10.00 0.00 5.00 6.67 10.00 0.00 5.00 58.94%
NAPS 0.92 0.93 1.06 1.01 1.00 0.96 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 351,928
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.45 28.80 22.03 19.80 17.20 14.87 17.01 50.81%
EPS 7.08 5.75 5.87 5.77 4.74 4.50 3.87 49.74%
DPS 4.41 0.00 1.52 2.03 3.04 0.00 1.52 103.81%
NAPS 0.4059 0.3776 0.3222 0.3071 0.3042 0.2919 0.2796 28.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.03 2.09 2.28 1.74 1.60 1.50 1.38 -
P/RPS 2.85 2.95 3.15 2.67 2.83 3.07 2.47 10.03%
P/EPS 12.66 14.76 11.80 9.18 10.27 10.14 10.84 10.93%
EY 7.90 6.78 8.47 10.90 9.74 9.87 9.22 -9.81%
DY 4.93 0.00 2.19 3.83 6.25 0.00 3.62 22.93%
P/NAPS 2.21 2.25 2.15 1.72 1.60 1.56 1.50 29.57%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 -
Price 1.83 2.00 2.09 2.43 1.67 1.38 1.44 -
P/RPS 2.57 2.82 2.88 3.73 2.95 2.82 2.57 0.00%
P/EPS 11.41 14.12 10.82 12.82 10.72 9.32 11.31 0.59%
EY 8.77 7.08 9.24 7.80 9.33 10.72 8.84 -0.53%
DY 5.46 0.00 2.39 2.74 5.99 0.00 3.47 35.39%
P/NAPS 1.99 2.15 1.97 2.41 1.67 1.44 1.57 17.17%

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