[DAYANG] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.87%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 188,197 194,871 196,990 221,944 228,135 203,670 180,168 2.95%
PBT 52,031 55,021 52,401 65,354 72,686 71,238 88,760 -30.02%
Tax -7,131 -8,356 -7,616 -13,525 -18,202 -17,688 -17,315 -44.73%
NP 44,900 46,665 44,785 51,829 54,484 53,550 71,445 -26.69%
-
NP to SH 44,900 46,665 44,785 51,829 54,484 53,550 71,445 -26.69%
-
Tax Rate 13.71% 15.19% 14.53% 20.69% 25.04% 24.83% 19.51% -
Total Cost 143,297 148,206 152,205 170,115 173,651 150,120 108,723 20.27%
-
Net Worth 352,322 0 324,253 334,654 323,500 309,360 313,128 8.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 35,238 17,622 17,622 24,628 24,628 47,770 47,770 -18.40%
Div Payout % 78.48% 37.76% 39.35% 47.52% 45.20% 89.21% 66.86% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 352,322 0 324,253 334,654 323,500 309,360 313,128 8.20%
NOSH 352,322 351,999 352,448 352,268 351,630 351,545 351,829 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.86% 23.95% 22.73% 23.35% 23.88% 26.29% 39.65% -
ROE 12.74% 0.00% 13.81% 15.49% 16.84% 17.31% 22.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.42 55.36 55.89 63.00 64.88 57.94 51.21 2.86%
EPS 12.74 13.26 12.71 14.71 15.49 15.23 20.31 -26.78%
DPS 10.00 5.00 5.00 7.00 7.00 13.59 13.58 -18.50%
NAPS 1.00 0.00 0.92 0.95 0.92 0.88 0.89 8.10%
Adjusted Per Share Value based on latest NOSH - 352,268
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.26 16.83 17.01 19.17 19.70 17.59 15.56 2.98%
EPS 3.88 4.03 3.87 4.48 4.71 4.63 6.17 -26.66%
DPS 3.04 1.52 1.52 2.13 2.13 4.13 4.13 -18.52%
NAPS 0.3043 0.00 0.2801 0.2891 0.2794 0.2672 0.2705 8.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.60 1.50 1.38 1.04 0.86 0.62 0.70 -
P/RPS 3.00 2.71 2.47 1.65 1.33 1.07 1.37 68.87%
P/EPS 12.55 11.31 10.86 7.07 5.55 4.07 3.45 137.08%
EY 7.96 8.84 9.21 14.15 18.02 24.57 29.01 -57.87%
DY 6.25 3.33 3.62 6.73 8.14 21.92 19.40 -53.10%
P/NAPS 1.60 0.00 1.50 1.09 0.93 0.70 0.79 60.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 25/02/10 26/10/09 28/08/09 27/05/09 27/02/09 -
Price 1.67 1.38 1.44 1.02 0.96 1.00 0.75 -
P/RPS 3.13 2.49 2.58 1.62 1.48 1.73 1.46 66.49%
P/EPS 13.10 10.41 11.33 6.93 6.20 6.56 3.69 133.25%
EY 7.63 9.61 8.82 14.42 16.14 15.23 27.08 -57.12%
DY 5.99 3.62 3.47 6.86 7.29 13.59 18.10 -52.25%
P/NAPS 1.67 0.00 1.57 1.07 1.04 1.14 0.84 58.30%

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