[DAYANG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.79%
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 171,970 99,543 43,048 196,954 157,665 108,336 45,167 143.63%
PBT 60,978 34,490 16,229 52,401 46,496 34,860 13,609 171.54%
Tax -10,915 -7,056 -3,205 -7,616 -8,151 -7,540 -2,465 169.40%
NP 50,063 27,434 13,024 44,785 38,345 27,320 11,144 172.01%
-
NP to SH 50,063 27,434 13,024 44,785 38,345 27,320 11,144 172.01%
-
Tax Rate 17.90% 20.46% 19.75% 14.53% 17.53% 21.63% 18.11% -
Total Cost 121,907 72,109 30,024 152,169 119,320 81,016 34,023 133.97%
-
Net Worth 355,581 352,169 337,919 323,718 334,506 323,896 309,360 9.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,603 17,608 - 17,593 - - - -
Div Payout % 35.16% 64.18% - 39.28% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 355,581 352,169 337,919 323,718 334,506 323,896 309,360 9.71%
NOSH 352,060 352,169 351,999 351,867 352,112 352,061 351,545 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 29.11% 27.56% 30.25% 22.74% 24.32% 25.22% 24.67% -
ROE 14.08% 7.79% 3.85% 13.83% 11.46% 8.43% 3.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.85 28.27 12.23 55.97 44.78 30.77 12.85 143.38%
EPS 14.22 7.79 3.70 12.72 10.89 7.76 3.17 171.74%
DPS 5.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.96 0.92 0.95 0.92 0.88 9.61%
Adjusted Per Share Value based on latest NOSH - 352,448
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.85 8.60 3.72 17.01 13.62 9.36 3.90 143.64%
EPS 4.32 2.37 1.12 3.87 3.31 2.36 0.96 172.31%
DPS 1.52 1.52 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.3071 0.3042 0.2919 0.2796 0.2889 0.2798 0.2672 9.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.74 1.60 1.50 1.38 1.04 0.86 0.62 -
P/RPS 3.56 5.66 12.27 2.47 2.32 2.79 4.83 -18.38%
P/EPS 12.24 20.54 40.54 10.84 9.55 11.08 19.56 -26.81%
EY 8.17 4.87 2.47 9.22 10.47 9.02 5.11 36.69%
DY 2.87 3.13 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 1.72 1.60 1.56 1.50 1.09 0.93 0.70 81.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 -
Price 2.43 1.67 1.38 1.44 1.02 0.96 1.00 -
P/RPS 4.97 5.91 11.28 2.57 2.28 3.12 7.78 -25.80%
P/EPS 17.09 21.44 37.30 11.31 9.37 12.37 31.55 -33.52%
EY 5.85 4.66 2.68 8.84 10.68 8.08 3.17 50.39%
DY 2.06 2.99 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 2.41 1.67 1.44 1.57 1.07 1.04 1.14 64.64%

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