[DAYANG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.36%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 39,325 49,329 63,169 45,167 84,277 71,137 41,610 -3.68%
PBT 5,905 11,636 21,251 13,609 18,868 18,968 19,803 -55.26%
Tax 535 -610 -5,076 -2,465 -5,217 -5,287 -4,562 -
NP 6,440 11,026 16,175 11,144 13,651 13,681 15,241 -43.60%
-
NP to SH 6,440 11,026 16,175 11,144 13,651 13,681 15,241 -43.60%
-
Tax Rate -9.06% 5.24% 23.89% 18.11% 27.65% 27.87% 23.04% -
Total Cost 32,885 38,303 46,994 34,023 70,626 57,456 26,369 15.81%
-
Net Worth 324,253 334,654 323,500 309,360 313,128 302,459 287,628 8.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,622 - - - 24,628 - 23,142 -16.57%
Div Payout % 273.64% - - - 180.41% - 151.84% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 324,253 334,654 323,500 309,360 313,128 302,459 287,628 8.29%
NOSH 352,448 352,268 351,630 351,545 351,829 351,696 330,607 4.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.38% 22.35% 25.61% 24.67% 16.20% 19.23% 36.63% -
ROE 1.99% 3.29% 5.00% 3.60% 4.36% 4.52% 5.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.16 14.00 17.96 12.85 23.95 20.23 12.59 -7.70%
EPS 1.83 3.13 4.60 3.17 3.88 3.89 4.61 -45.89%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 7.00 -20.04%
NAPS 0.92 0.95 0.92 0.88 0.89 0.86 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 351,545
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.40 4.26 5.46 3.90 7.28 6.14 3.59 -3.55%
EPS 0.56 0.95 1.40 0.96 1.18 1.18 1.32 -43.45%
DPS 1.52 0.00 0.00 0.00 2.13 0.00 2.00 -16.67%
NAPS 0.2801 0.2891 0.2794 0.2672 0.2705 0.2612 0.2484 8.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.04 0.86 0.62 0.70 1.00 1.16 -
P/RPS 12.37 7.43 4.79 4.83 2.92 4.94 9.22 21.57%
P/EPS 75.52 33.23 18.70 19.56 18.04 25.71 25.16 107.66%
EY 1.32 3.01 5.35 5.11 5.54 3.89 3.97 -51.90%
DY 3.62 0.00 0.00 0.00 10.00 0.00 6.03 -28.76%
P/NAPS 1.50 1.09 0.93 0.70 0.79 1.16 1.33 8.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/10/09 28/08/09 27/05/09 27/02/09 30/10/08 30/07/08 -
Price 1.44 1.02 0.96 1.00 0.75 0.77 1.15 -
P/RPS 12.91 7.28 5.34 7.78 3.13 3.81 9.14 25.80%
P/EPS 78.81 32.59 20.87 31.55 19.33 19.79 24.95 114.83%
EY 1.27 3.07 4.79 3.17 5.17 5.05 4.01 -53.43%
DY 3.47 0.00 0.00 0.00 9.33 0.00 6.09 -31.20%
P/NAPS 1.57 1.07 1.04 1.14 0.84 0.90 1.32 12.22%

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