[DAYANG] QoQ TTM 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- -25.05%

YoY- 84.41%

Quarter Report

DAYANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	196,990	221,944	228,135	203,670	180,168	115,889	60,369	119.52%
YoY %	-11.24%	-2.71%	12.01%	13.04%	55.47%	91.97%	-	-
Horiz. %	326.31%	367.65%	377.90%	337.38%	298.44%	191.97%	100.00%	-
PBT	52,401	65,354	72,686	71,238	88,760	69,902	50,934	1.90%
YoY %	-19.82%	-10.09%	2.03%	-19.74%	26.98%	37.24%	-	-
Horiz. %	102.88%	128.31%	142.71%	139.86%	174.26%	137.24%	100.00%	-
Tax	-7,616	-13,525	-18,202	-17,688	-17,315	-11,941	-6,654	9.39%
YoY %	43.69%	25.69%	-2.91%	-2.15%	-45.00%	-79.46%	-	-
Horiz. %	114.46%	203.26%	273.55%	265.83%	260.22%	179.46%	100.00%	-
NP	44,785	51,829	54,484	53,550	71,445	57,961	44,280	0.75%
YoY %	-13.59%	-4.87%	1.74%	-25.05%	23.26%	30.90%	-	-
Horiz. %	101.14%	117.05%	123.04%	120.93%	161.35%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,785	51,829	54,484	53,550	71,445	57,961	44,280	0.75%
YoY %	-13.59%	-4.87%	1.74%	-25.05%	23.26%	30.90%	-	-
Horiz. %	101.14%	117.05%	123.04%	120.93%	161.35%	130.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.53%	20.69%	25.04%	24.83%	19.51%	17.08%	13.06%	-
YoY %	-29.77%	-17.37%	0.85%	27.27%	14.23%	30.78%	-	-
Horiz. %	111.26%	158.42%	191.73%	190.12%	149.39%	130.78%	100.00%	-
Total Cost	152,205	170,115	173,651	150,120	108,723	57,928	16,089	345.47%
YoY %	-10.53%	-2.04%	15.67%	38.08%	87.69%	260.05%	-	-
Horiz. %	946.02%	1,057.34%	1,079.32%	933.06%	675.76%	360.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	324,253	334,654	323,500	309,360	313,128	302,459	287,628	8.29%
YoY %	-3.11%	3.45%	4.57%	-1.20%	3.53%	5.16%	-	-
Horiz. %	112.73%	116.35%	112.47%	107.56%	108.87%	105.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	17,622	24,628	24,628	47,770	47,770	23,142	23,142	-16.57%
YoY %	-28.45%	0.00%	-48.44%	0.00%	106.42%	0.00%	-	-
Horiz. %	76.15%	106.42%	106.42%	206.42%	206.42%	100.00%	100.00%	-
Div Payout %	39.35%	47.52%	45.20%	89.21%	66.86%	39.93%	52.26%	-
YoY %	-17.19%	5.13%	-49.33%	33.43%	67.44%	-23.59%	-	-
Horiz. %	75.30%	90.93%	86.49%	170.70%	127.94%	76.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	324,253	334,654	323,500	309,360	313,128	302,459	287,628	8.29%
YoY %	-3.11%	3.45%	4.57%	-1.20%	3.53%	5.16%	-	-
Horiz. %	112.73%	116.35%	112.47%	107.56%	108.87%	105.16%	100.00%	-
NOSH	352,448	352,268	351,630	351,545	351,829	351,696	330,607	4.34%
YoY %	0.05%	0.18%	0.02%	-0.08%	0.04%	6.38%	-	-
Horiz. %	106.61%	106.55%	106.36%	106.33%	106.42%	106.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	22.73%	23.35%	23.88%	26.29%	39.65%	50.01%	73.35%	-
YoY %	-2.66%	-2.22%	-9.17%	-33.69%	-20.72%	-31.82%	-	-
Horiz. %	30.99%	31.83%	32.56%	35.84%	54.06%	68.18%	100.00%	-
ROE	13.81%	15.49%	16.84%	17.31%	22.82%	19.16%	15.39%	-
YoY %	-10.85%	-8.02%	-2.72%	-24.15%	19.10%	24.50%	-	-
Horiz. %	89.73%	100.65%	109.42%	112.48%	148.28%	124.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	55.89	63.00	64.88	57.94	51.21	32.95	18.26	110.37%
YoY %	-11.29%	-2.90%	11.98%	13.14%	55.42%	80.45%	-	-
Horiz. %	306.08%	345.02%	355.31%	317.31%	280.45%	180.45%	100.00%	-
EPS	12.71	14.71	15.49	15.23	20.31	16.48	13.39	-3.40%
YoY %	-13.60%	-5.04%	1.71%	-25.01%	23.24%	23.08%	-	-
Horiz. %	94.92%	109.86%	115.68%	113.74%	151.68%	123.08%	100.00%	-
DPS	5.00	7.00	7.00	13.59	13.58	6.58	7.00	-20.04%
YoY %	-28.57%	0.00%	-48.49%	0.07%	106.38%	-6.00%	-	-
Horiz. %	71.43%	100.00%	100.00%	194.14%	194.00%	94.00%	100.00%	-
NAPS	0.92	0.95	0.92	0.88	0.89	0.86	0.87	3.78%
YoY %	-3.16%	3.26%	4.55%	-1.12%	3.49%	-1.15%	-	-
Horiz. %	105.75%	109.20%	105.75%	101.15%	102.30%	98.85%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 351,545
RPS	17.01	19.17	19.70	17.59	15.56	10.01	5.21	119.60%
YoY %	-11.27%	-2.69%	12.00%	13.05%	55.44%	92.13%	-	-
Horiz. %	326.49%	367.95%	378.12%	337.62%	298.66%	192.13%	100.00%	-
EPS	3.87	4.48	4.71	4.63	6.17	5.01	3.82	0.86%
YoY %	-13.62%	-4.88%	1.73%	-24.96%	23.15%	31.15%	-	-
Horiz. %	101.31%	117.28%	123.30%	121.20%	161.52%	131.15%	100.00%	-
DPS	1.52	2.13	2.13	4.13	4.13	2.00	2.00	-16.67%
YoY %	-28.64%	0.00%	-48.43%	0.00%	106.50%	0.00%	-	-
Horiz. %	76.00%	106.50%	106.50%	206.50%	206.50%	100.00%	100.00%	-
NAPS	0.2801	0.2891	0.2794	0.2672	0.2705	0.2612	0.2484	8.31%
YoY %	-3.11%	3.47%	4.57%	-1.22%	3.56%	5.15%	-	-
Horiz. %	112.76%	116.38%	112.48%	107.57%	108.90%	105.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	2.47	1.65	1.33	1.07	1.37	3.03	6.35	-46.62%
YoY %	49.70%	24.06%	24.30%	-21.90%	-54.79%	-52.28%	-	-
Horiz. %	38.90%	25.98%	20.94%	16.85%	21.57%	47.72%	100.00%	-
P/EPS	10.86	7.07	5.55	4.07	3.45	6.07	8.66	16.24%
YoY %	53.61%	27.39%	36.36%	17.97%	-43.16%	-29.91%	-	-
Horiz. %	125.40%	81.64%	64.09%	47.00%	39.84%	70.09%	100.00%	-
EY	9.21	14.15	18.02	24.57	29.01	16.48	11.55	-13.97%
YoY %	-34.91%	-21.48%	-26.66%	-15.31%	76.03%	42.68%	-	-
Horiz. %	79.74%	122.51%	156.02%	212.73%	251.17%	142.68%	100.00%	-
DY	3.62	6.73	8.14	21.92	19.40	6.58	6.03	-28.76%
YoY %	-46.21%	-17.32%	-62.86%	12.99%	194.83%	9.12%	-	-
Horiz. %	60.03%	111.61%	134.99%	363.52%	321.72%	109.12%	100.00%	-
P/NAPS	1.50	1.09	0.93	0.70	0.79	1.16	1.33	8.32%
YoY %	37.61%	17.20%	32.86%	-11.39%	-31.90%	-12.78%	-	-
Horiz. %	112.78%	81.95%	69.92%	52.63%	59.40%	87.22%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/10/09	28/08/09	27/05/09	27/02/09	-	-	-
Price	1.44	1.02	0.96	1.00	0.75	0.00	0.00	-
P/RPS	2.58	1.62	1.48	1.73	1.46	0.00	0.00	-
YoY %	59.26%	9.46%	-14.45%	18.49%	0.00%	0.00%	-	-
Horiz. %	176.71%	110.96%	101.37%	118.49%	100.00%	-	-	-
P/EPS	11.33	6.93	6.20	6.56	3.69	0.00	0.00	-
YoY %	63.49%	11.77%	-5.49%	77.78%	0.00%	0.00%	-	-
Horiz. %	307.05%	187.80%	168.02%	177.78%	100.00%	-	-	-
EY	8.82	14.42	16.14	15.23	27.08	0.00	0.00	-
YoY %	-38.83%	-10.66%	5.98%	-43.76%	0.00%	0.00%	-	-
Horiz. %	32.57%	53.25%	59.60%	56.24%	100.00%	-	-	-
DY	3.47	6.86	7.29	13.59	18.10	0.00	0.00	-
YoY %	-49.42%	-5.90%	-46.36%	-24.92%	0.00%	0.00%	-	-
Horiz. %	19.17%	37.90%	40.28%	75.08%	100.00%	-	-	-
P/NAPS	1.57	1.07	1.04	1.14	0.84	0.00	0.00	-
YoY %	46.73%	2.88%	-8.77%	35.71%	0.00%	0.00%	-	-
Horiz. %	186.90%	127.38%	123.81%	135.71%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos