[DAYANG] QoQ 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- -7.17%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 99,131 101,139 98,696 83,357 83,138 72,427 56,495 45.32%
PBT 15,786 38,314 30,177 22,200 22,079 26,488 18,261 -9.22%
Tax -3,970 -7,968 -5,854 -5,558 -4,152 -3,859 -3,851 2.04%
NP 11,816 30,346 24,323 16,642 17,927 22,629 14,410 -12.36%
-
NP to SH 14,633 30,346 24,323 16,642 17,927 22,629 14,410 1.02%
-
Tax Rate 25.15% 20.80% 19.40% 25.04% 18.81% 14.57% 21.09% -
Total Cost 87,315 70,793 74,373 66,715 65,211 49,798 42,085 62.45%
-
Net Worth 522,873 505,766 506,270 437,205 373,332 355,447 352,322 30.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,519 - 27,514 - - 17,596 17,616 34.52%
Div Payout % 188.07% - 113.12% - - 77.76% 122.25% -
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 522,873 505,766 506,270 437,205 373,332 355,447 352,322 30.01%
NOSH 550,393 549,746 550,294 470,112 352,200 351,928 352,322 34.52%
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 11.92% 30.00% 24.64% 19.96% 21.56% 31.24% 25.51% -
ROE 2.80% 6.00% 4.80% 3.81% 4.80% 6.37% 4.09% -
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 18.01 18.40 17.94 17.73 23.61 20.58 16.04 8.00%
EPS 2.15 5.52 4.42 3.54 5.09 6.43 4.09 -34.78%
DPS 5.00 0.00 5.00 0.00 0.00 5.00 5.00 0.00%
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 8.56 8.74 8.52 7.20 7.18 6.26 4.88 45.29%
EPS 1.26 2.62 2.10 1.44 1.55 1.95 1.24 1.06%
DPS 2.38 0.00 2.38 0.00 0.00 1.52 1.52 34.73%
NAPS 0.4516 0.4368 0.4373 0.3776 0.3225 0.307 0.3043 30.01%
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 10.16 8.21 11.32 11.79 9.66 8.45 9.98 1.19%
P/EPS 68.83 27.36 45.93 59.04 44.79 27.06 39.12 45.59%
EY 1.45 3.66 2.18 1.69 2.23 3.70 2.56 -31.47%
DY 2.73 0.00 2.46 0.00 0.00 2.87 3.13 -8.68%
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 11.38 9.84 10.20 11.28 8.85 11.81 10.41 6.10%
P/EPS 77.11 32.79 41.40 56.50 41.06 37.79 40.83 52.61%
EY 1.30 3.05 2.42 1.77 2.44 2.65 2.45 -34.38%
DY 2.44 0.00 2.73 0.00 0.00 2.06 2.99 -12.64%
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