[DAYANG] QoQ 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- -41.59%
YoY- -52.82%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,427 56,495 43,048 39,325 49,329 63,169 45,167 36.96%
PBT 26,488 18,261 16,229 5,905 11,636 21,251 13,609 55.82%
Tax -3,859 -3,851 -3,205 535 -610 -5,076 -2,465 34.78%
NP 22,629 14,410 13,024 6,440 11,026 16,175 11,144 60.28%
-
NP to SH 22,629 14,410 13,024 6,440 11,026 16,175 11,144 60.28%
-
Tax Rate 14.57% 21.09% 19.75% -9.06% 5.24% 23.89% 18.11% -
Total Cost 49,798 42,085 30,024 32,885 38,303 46,994 34,023 28.88%
-
Net Worth 355,447 352,322 337,919 324,253 334,654 323,500 309,360 9.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,596 17,616 - 17,622 - - - -
Div Payout % 77.76% 122.25% - 273.64% - - - -
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 355,447 352,322 337,919 324,253 334,654 323,500 309,360 9.69%
NOSH 351,928 352,322 351,999 352,448 352,268 351,630 351,545 0.07%
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 31.24% 25.51% 30.25% 16.38% 22.35% 25.61% 24.67% -
ROE 6.37% 4.09% 3.85% 1.99% 3.29% 5.00% 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 20.58 16.04 12.23 11.16 14.00 17.96 12.85 36.84%
EPS 6.43 4.09 3.70 1.83 3.13 4.60 3.17 60.16%
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 6.26 4.88 3.72 3.40 4.26 5.46 3.90 37.05%
EPS 1.95 1.24 1.12 0.56 0.95 1.40 0.96 60.32%
DPS 1.52 1.52 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.307 0.3043 0.2919 0.2801 0.2891 0.2794 0.2672 9.68%
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 8.45 9.98 12.27 12.37 7.43 4.79 4.83 45.14%
P/EPS 27.06 39.12 40.54 75.52 33.23 18.70 19.56 24.13%
EY 3.70 2.56 2.47 1.32 3.01 5.35 5.11 -19.34%
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 11.81 10.41 11.28 12.91 7.28 5.34 7.78 32.04%
P/EPS 37.79 40.83 37.30 78.81 32.59 20.87 31.55 12.77%
EY 2.65 2.45 2.68 1.27 3.07 4.79 3.17 -11.24%
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