[DAYANG] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 19.87%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 366,607 337,895 295,694 255,385 211,295 188,197 194,871 52.33%
PBT 112,772 100,946 89,030 83,059 66,883 52,031 55,021 61.28%
Tax -23,793 -19,684 -17,681 -15,328 -10,380 -7,131 -8,356 100.76%
NP 88,979 81,262 71,349 67,731 56,503 44,900 46,665 53.70%
-
NP to SH 88,979 81,262 71,349 67,731 56,503 44,900 46,665 53.70%
-
Tax Rate 21.10% 19.50% 19.86% 18.45% 15.52% 13.71% 15.19% -
Total Cost 277,628 256,633 224,345 187,654 154,792 143,297 148,206 51.90%
-
Net Worth 505,766 506,270 437,205 352,200 351,928 352,322 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 45,124 62,721 52,822 52,822 52,835 35,238 17,622 87.06%
Div Payout % 50.71% 77.18% 74.03% 77.99% 93.51% 78.48% 37.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 505,766 506,270 437,205 352,200 351,928 352,322 0 -
NOSH 549,746 550,294 470,112 352,200 351,928 352,322 351,999 34.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.27% 24.05% 24.13% 26.52% 26.74% 23.86% 23.95% -
ROE 17.59% 16.05% 16.32% 19.23% 16.06% 12.74% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.69 61.40 62.90 72.51 60.04 53.42 55.36 13.20%
EPS 16.19 14.77 15.18 19.23 16.06 12.74 13.26 14.22%
DPS 8.21 11.40 11.24 15.00 15.00 10.00 5.00 39.13%
NAPS 0.92 0.92 0.93 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 352,200
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.66 29.18 25.54 22.06 18.25 16.26 16.83 52.32%
EPS 7.69 7.02 6.16 5.85 4.88 3.88 4.03 53.78%
DPS 3.90 5.42 4.56 4.56 4.56 3.04 1.52 87.31%
NAPS 0.4368 0.4373 0.3776 0.3042 0.304 0.3043 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.51 2.03 2.09 2.28 1.74 1.60 1.50 -
P/RPS 2.26 3.31 3.32 3.14 2.90 3.00 2.71 -11.39%
P/EPS 9.33 13.75 13.77 11.86 10.84 12.55 11.31 -12.03%
EY 10.72 7.27 7.26 8.43 9.23 7.96 8.84 13.70%
DY 5.44 5.61 5.38 6.58 8.62 6.25 3.33 38.66%
P/NAPS 1.64 2.21 2.25 2.28 1.74 1.60 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 23/08/10 26/05/10 -
Price 1.81 1.83 2.00 2.09 2.43 1.67 1.38 -
P/RPS 2.71 2.98 3.18 2.88 4.05 3.13 2.49 5.80%
P/EPS 11.18 12.39 13.18 10.87 15.14 13.10 10.41 4.86%
EY 8.94 8.07 7.59 9.20 6.61 7.63 9.61 -4.69%
DY 4.53 6.23 5.62 7.18 6.17 5.99 3.62 16.10%
P/NAPS 1.97 1.99 2.15 2.09 2.43 1.67 0.00 -

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