[DAYANG] QoQ Annualized Quarter 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- -36.42%
YoY- -20.48%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 196,954 210,220 216,672 180,668 218,690 146,632 94,912 62.47%
PBT 52,401 61,994 69,720 54,436 87,269 75,154 74,886 -21.13%
Tax -7,616 -10,868 -15,080 -9,860 -17,157 -13,026 -9,981 -16.45%
NP 44,785 51,126 54,640 44,576 70,112 62,128 64,905 -21.86%
-
NP to SH 44,785 51,126 54,640 44,576 70,112 62,128 64,905 -21.86%
-
Tax Rate 14.53% 17.53% 21.63% 18.11% 19.66% 17.33% 13.33% -
Total Cost 152,169 159,093 162,032 136,092 148,578 84,504 30,007 194.29%
-
Net Worth 323,718 334,506 323,896 309,360 202,006 166,704 122,462 90.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,593 - - - 31,776 - 14,779 12.28%
Div Payout % 39.28% - - - 45.32% - 22.77% -
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 323,718 334,506 323,896 309,360 202,006 166,704 122,462 90.84%
NOSH 351,867 352,112 352,061 351,545 226,973 193,842 140,761 83.88%
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 22.74% 24.32% 25.22% 24.67% 32.06% 42.37% 68.38% -
ROE 13.83% 15.28% 16.87% 14.41% 34.71% 37.27% 53.00% -
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 55.97 59.70 61.54 51.39 96.35 75.65 67.43 -11.64%
EPS 12.72 14.52 15.52 12.68 30.89 32.05 46.11 -57.52%
DPS 5.00 0.00 0.00 0.00 14.00 0.00 10.50 -38.93%
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 18.16 18.71 15.60 18.89 12.67 8.20 62.43%
EPS 3.87 4.42 4.72 3.85 6.06 5.37 5.61 -21.87%
DPS 1.52 0.00 0.00 0.00 2.74 0.00 1.28 12.10%
NAPS 0.2796 0.2889 0.2798 0.2672 0.1745 0.144 0.1058 90.80%
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 1.74 1.40 1.21 0.73 1.32 1.72 27.20%
P/EPS 10.84 7.16 5.54 4.89 2.27 3.12 2.52 163.79%
EY 9.22 13.96 18.05 20.45 44.13 32.05 39.75 -62.14%
DY 3.62 0.00 0.00 0.00 20.00 0.00 9.05 -45.62%
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 30/10/08 30/07/08 -
Price 1.44 1.02 0.96 1.00 0.75 0.77 1.15 -
P/RPS 2.57 1.71 1.56 1.95 0.78 1.02 1.71 31.10%
P/EPS 11.31 7.02 6.19 7.89 2.43 2.40 2.49 173.51%
EY 8.84 14.24 16.17 12.68 41.19 41.62 40.10 -63.40%
DY 3.47 0.00 0.00 0.00 18.67 0.00 9.13 -47.43%
P/NAPS 1.57 1.07 1.04 1.14 0.84 0.90 1.32 12.22%

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