[DAYANG] QoQ Cumulative Quarter Result on 31-Dec-2008

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008
Profit Trend
QoQ- 23.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 157,665 108,336 45,167 218,690 134,413 63,275 94,275 40.84%
PBT 46,496 34,860 13,609 87,269 68,892 49,924 58,376 -14.06%
Tax -8,151 -7,540 -2,465 -17,157 -11,941 -6,654 -30,348 -58.33%
NP 38,345 27,320 11,144 70,112 56,951 43,270 28,028 23.21%
-
NP to SH 38,345 27,320 11,144 70,112 56,951 43,270 28,028 23.21%
-
Tax Rate 17.53% 21.63% 18.11% 19.66% 17.33% 13.33% 51.99% -
Total Cost 119,320 81,016 34,023 148,578 77,462 20,005 66,247 47.98%
-
Net Worth 334,506 323,896 309,360 202,006 166,704 122,462 2,994,058 -76.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 31,776 - 9,853 - -
Div Payout % - - - 45.32% - 22.77% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 334,506 323,896 309,360 202,006 166,704 122,462 2,994,058 -76.77%
NOSH 352,112 352,061 351,545 226,973 193,842 140,761 46,534 284.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.32% 25.22% 24.67% 32.06% 42.37% 68.38% 29.73% -
ROE 11.46% 8.43% 3.60% 34.71% 34.16% 35.33% 0.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.78 30.77 12.85 96.35 69.34 44.95 202.59 -63.40%
EPS 10.89 7.76 3.17 30.89 29.38 30.74 60.23 -67.99%
DPS 0.00 0.00 0.00 14.00 0.00 7.00 0.00 -
NAPS 0.95 0.92 0.88 0.89 0.86 0.87 64.34 -93.96%
Adjusted Per Share Value based on latest NOSH - 351,829
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.62 9.36 3.90 18.89 11.61 5.47 8.14 40.89%
EPS 3.31 2.36 0.96 6.06 4.92 3.74 2.42 23.19%
DPS 0.00 0.00 0.00 2.74 0.00 0.85 0.00 -
NAPS 0.2889 0.2798 0.2672 0.1745 0.144 0.1058 2.5861 -76.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 - -
Price 1.04 0.86 0.62 0.70 1.00 1.16 0.00 -
P/RPS 2.32 2.79 4.83 0.73 1.44 2.58 0.00 -
P/EPS 9.55 11.08 19.56 2.27 3.40 3.77 0.00 -
EY 10.47 9.02 5.11 44.13 29.38 26.50 0.00 -
DY 0.00 0.00 0.00 20.00 0.00 6.03 0.00 -
P/NAPS 1.09 0.93 0.70 0.79 1.16 1.33 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/10/09 28/08/09 27/05/09 27/02/09 30/10/08 30/07/08 22/04/08 -
Price 1.02 0.96 1.00 0.75 0.77 1.15 0.00 -
P/RPS 2.28 3.12 7.78 0.78 1.11 2.56 0.00 -
P/EPS 9.37 12.37 31.55 2.43 2.62 3.74 0.00 -
EY 10.68 8.08 3.17 41.19 38.16 26.73 0.00 -
DY 0.00 0.00 0.00 18.67 0.00 6.09 0.00 -
P/NAPS 1.07 1.04 1.14 0.84 0.90 1.32 0.00 -

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