[DAYANG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 102.24%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,138 72,427 56,495 43,048 39,325 49,329 63,169 20.03%
PBT 22,079 26,488 18,261 16,229 5,905 11,636 21,251 2.57%
Tax -4,152 -3,859 -3,851 -3,205 535 -610 -5,076 -12.50%
NP 17,927 22,629 14,410 13,024 6,440 11,026 16,175 7.07%
-
NP to SH 17,927 22,629 14,410 13,024 6,440 11,026 16,175 7.07%
-
Tax Rate 18.81% 14.57% 21.09% 19.75% -9.06% 5.24% 23.89% -
Total Cost 65,211 49,798 42,085 30,024 32,885 38,303 46,994 24.33%
-
Net Worth 373,332 355,447 352,322 337,919 324,253 334,654 323,500 9.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 17,596 17,616 - 17,622 - - -
Div Payout % - 77.76% 122.25% - 273.64% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 373,332 355,447 352,322 337,919 324,253 334,654 323,500 9.99%
NOSH 352,200 351,928 352,322 351,999 352,448 352,268 351,630 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.56% 31.24% 25.51% 30.25% 16.38% 22.35% 25.61% -
ROE 4.80% 6.37% 4.09% 3.85% 1.99% 3.29% 5.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.61 20.58 16.04 12.23 11.16 14.00 17.96 19.94%
EPS 5.09 6.43 4.09 3.70 1.83 3.13 4.60 6.96%
DPS 0.00 5.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.06 1.01 1.00 0.96 0.92 0.95 0.92 9.87%
Adjusted Per Share Value based on latest NOSH - 351,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.18 6.26 4.88 3.72 3.40 4.26 5.46 19.96%
EPS 1.55 1.95 1.24 1.12 0.56 0.95 1.40 7.00%
DPS 0.00 1.52 1.52 0.00 1.52 0.00 0.00 -
NAPS 0.3225 0.307 0.3043 0.2919 0.2801 0.2891 0.2794 10.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.28 1.74 1.60 1.50 1.38 1.04 0.86 -
P/RPS 9.66 8.45 9.98 12.27 12.37 7.43 4.79 59.41%
P/EPS 44.79 27.06 39.12 40.54 75.52 33.23 18.70 78.73%
EY 2.23 3.70 2.56 2.47 1.32 3.01 5.35 -44.11%
DY 0.00 2.87 3.13 0.00 3.62 0.00 0.00 -
P/NAPS 2.15 1.72 1.60 1.56 1.50 1.09 0.93 74.57%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 08/11/10 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 -
Price 2.09 2.43 1.67 1.38 1.44 1.02 0.96 -
P/RPS 8.85 11.81 10.41 11.28 12.91 7.28 5.34 39.91%
P/EPS 41.06 37.79 40.83 37.30 78.81 32.59 20.87 56.81%
EY 2.44 2.65 2.45 2.68 1.27 3.07 4.79 -36.13%
DY 0.00 2.06 2.99 0.00 3.47 0.00 0.00 -
P/NAPS 1.97 2.41 1.67 1.44 1.57 1.07 1.04 52.91%

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