[DAYANG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.52%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 382,323 283,193 182,054 83,357 255,109 171,970 99,543 144.65%
PBT 106,478 90,692 52,378 22,200 83,057 60,978 34,490 111.58%
Tax -23,350 -19,380 -11,412 -5,558 -15,067 -10,915 -7,056 121.58%
NP 83,128 71,312 40,966 16,642 67,990 50,063 27,434 108.97%
-
NP to SH 85,945 71,312 40,966 16,642 67,990 50,063 27,434 113.65%
-
Tax Rate 21.93% 21.37% 21.79% 25.04% 18.14% 17.90% 20.46% -
Total Cost 299,195 211,881 141,088 66,715 187,119 121,907 72,109 157.54%
-
Net Worth 503,920 482,050 469,934 437,205 373,030 355,581 352,169 26.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 53,044 26,198 25,539 - 17,595 17,603 17,608 108.16%
Div Payout % 61.72% 36.74% 62.34% - 25.88% 35.16% 64.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 503,920 482,050 469,934 437,205 373,030 355,581 352,169 26.89%
NOSH 530,442 523,967 510,797 470,112 351,915 352,060 352,169 31.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.74% 25.18% 22.50% 19.96% 26.65% 29.11% 27.56% -
ROE 17.06% 14.79% 8.72% 3.81% 18.23% 14.08% 7.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.08 54.05 35.64 17.73 72.49 48.85 28.27 86.31%
EPS 15.67 13.61 8.02 3.54 19.32 14.22 7.79 59.14%
DPS 10.00 5.00 5.00 0.00 5.00 5.00 5.00 58.53%
NAPS 0.95 0.92 0.92 0.93 1.06 1.01 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 470,112
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.02 24.46 15.72 7.20 22.03 14.85 8.60 144.59%
EPS 7.42 6.16 3.54 1.44 5.87 4.32 2.37 113.56%
DPS 4.58 2.26 2.21 0.00 1.52 1.52 1.52 108.19%
NAPS 0.4353 0.4164 0.4059 0.3776 0.3222 0.3071 0.3042 26.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.83 1.51 2.03 2.09 2.28 1.74 1.60 -
P/RPS 2.54 2.79 5.70 11.79 3.15 3.56 5.66 -41.29%
P/EPS 11.29 11.09 25.31 59.04 11.80 12.24 20.54 -32.82%
EY 8.85 9.01 3.95 1.69 8.47 8.17 4.87 48.75%
DY 5.46 3.31 2.46 0.00 2.19 2.87 3.13 44.76%
P/NAPS 1.93 1.64 2.21 2.25 2.15 1.72 1.60 13.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 -
Price 2.05 1.81 1.83 2.00 2.09 2.43 1.67 -
P/RPS 2.84 3.35 5.13 11.28 2.88 4.97 5.91 -38.56%
P/EPS 12.65 13.30 22.82 56.50 10.82 17.09 21.44 -29.58%
EY 7.90 7.52 4.38 1.77 9.24 5.85 4.66 42.03%
DY 4.88 2.76 2.73 0.00 2.39 2.06 2.99 38.49%
P/NAPS 2.16 1.97 1.99 2.15 1.97 2.41 1.67 18.65%

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