[DAYANG] QoQ Annualized Quarter 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- 16.32%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 255,109 229,293 199,086 172,192 196,954 210,220 216,672 11.46%
PBT 83,057 81,304 68,980 64,916 52,401 61,994 69,720 12.34%
Tax -15,067 -14,553 -14,112 -12,820 -7,616 -10,868 -15,080 -0.05%
NP 67,990 66,750 54,868 52,096 44,785 51,126 54,640 15.64%
-
NP to SH 67,990 66,750 54,868 52,096 44,785 51,126 54,640 15.64%
-
Tax Rate 18.14% 17.90% 20.46% 19.75% 14.53% 17.53% 21.63% -
Total Cost 187,119 162,542 144,218 120,096 152,169 159,093 162,032 10.04%
-
Net Worth 373,030 355,581 352,169 337,919 323,718 334,506 323,896 9.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,595 23,470 35,216 - 17,593 - - -
Div Payout % 25.88% 35.16% 64.18% - 39.28% - - -
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 373,030 355,581 352,169 337,919 323,718 334,506 323,896 9.84%
NOSH 351,915 352,060 352,169 351,999 351,867 352,112 352,061 -0.02%
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 26.65% 29.11% 27.56% 30.25% 22.74% 24.32% 25.22% -
ROE 18.23% 18.77% 15.58% 15.42% 13.83% 15.28% 16.87% -
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 72.49 65.13 56.53 48.92 55.97 59.70 61.54 11.50%
EPS 19.32 18.96 15.58 14.80 12.72 14.52 15.52 15.67%
DPS 5.00 6.67 10.00 0.00 5.00 0.00 0.00 -
NAPS 1.06 1.01 1.00 0.96 0.92 0.95 0.92 9.87%
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 22.03 19.80 17.20 14.87 17.01 18.16 18.71 11.47%
EPS 5.87 5.77 4.74 4.50 3.87 4.42 4.72 15.60%
DPS 1.52 2.03 3.04 0.00 1.52 0.00 0.00 -
NAPS 0.3222 0.3071 0.3042 0.2919 0.2796 0.2889 0.2798 9.83%
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 3.15 2.67 2.83 3.07 2.47 1.74 1.40 71.45%
P/EPS 11.80 9.18 10.27 10.14 10.84 7.16 5.54 65.31%
EY 8.47 10.90 9.74 9.87 9.22 13.96 18.05 -39.53%
DY 2.19 3.83 6.25 0.00 3.62 0.00 0.00 -
P/NAPS 2.15 1.72 1.60 1.56 1.50 1.09 0.93 74.57%
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 3.73 2.95 2.82 2.57 1.71 1.56 50.32%
P/EPS 10.82 12.82 10.72 9.32 11.31 7.02 6.19 44.96%
EY 9.24 7.80 9.33 10.72 8.84 14.24 16.17 -31.06%
DY 2.39 2.74 5.99 0.00 3.47 0.00 0.00 -
P/NAPS 1.97 2.41 1.67 1.44 1.57 1.07 1.04 52.91%

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