[DAYANG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 57.04%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 98,696 83,357 83,138 72,427 56,495 43,048 39,325 84.99%
PBT 30,177 22,200 22,079 26,488 18,261 16,229 5,905 197.57%
Tax -5,854 -5,558 -4,152 -3,859 -3,851 -3,205 535 -
NP 24,323 16,642 17,927 22,629 14,410 13,024 6,440 143.11%
-
NP to SH 24,323 16,642 17,927 22,629 14,410 13,024 6,440 143.11%
-
Tax Rate 19.40% 25.04% 18.81% 14.57% 21.09% 19.75% -9.06% -
Total Cost 74,373 66,715 65,211 49,798 42,085 30,024 32,885 72.55%
-
Net Worth 506,270 437,205 373,332 355,447 352,322 337,919 324,253 34.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 27,514 - - 17,596 17,616 - 17,622 34.69%
Div Payout % 113.12% - - 77.76% 122.25% - 273.64% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 506,270 437,205 373,332 355,447 352,322 337,919 324,253 34.69%
NOSH 550,294 470,112 352,200 351,928 352,322 351,999 352,448 34.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.64% 19.96% 21.56% 31.24% 25.51% 30.25% 16.38% -
ROE 4.80% 3.81% 4.80% 6.37% 4.09% 3.85% 1.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.94 17.73 23.61 20.58 16.04 12.23 11.16 37.34%
EPS 4.42 3.54 5.09 6.43 4.09 3.70 1.83 80.30%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 5.00 0.00%
NAPS 0.92 0.93 1.06 1.01 1.00 0.96 0.92 0.00%
Adjusted Per Share Value based on latest NOSH - 351,928
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.52 7.20 7.18 6.26 4.88 3.72 3.40 84.80%
EPS 2.10 1.44 1.55 1.95 1.24 1.12 0.56 141.95%
DPS 2.38 0.00 0.00 1.52 1.52 0.00 1.52 34.95%
NAPS 0.4373 0.3776 0.3225 0.307 0.3043 0.2919 0.2801 34.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.03 2.09 2.28 1.74 1.60 1.50 1.38 -
P/RPS 11.32 11.79 9.66 8.45 9.98 12.27 12.37 -5.75%
P/EPS 45.93 59.04 44.79 27.06 39.12 40.54 75.52 -28.28%
EY 2.18 1.69 2.23 3.70 2.56 2.47 1.32 39.84%
DY 2.46 0.00 0.00 2.87 3.13 0.00 3.62 -22.75%
P/NAPS 2.21 2.25 2.15 1.72 1.60 1.56 1.50 29.57%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 -
Price 1.83 2.00 2.09 2.43 1.67 1.38 1.44 -
P/RPS 10.20 11.28 8.85 11.81 10.41 11.28 12.91 -14.57%
P/EPS 41.40 56.50 41.06 37.79 40.83 37.30 78.81 -34.97%
EY 2.42 1.77 2.44 2.65 2.45 2.68 1.27 53.88%
DY 2.73 0.00 0.00 2.06 2.99 0.00 3.47 -14.81%
P/NAPS 1.99 2.15 1.97 2.41 1.67 1.44 1.57 17.17%

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