[DAYANG] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -36.12%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 401,215 382,323 255,109 196,954 26.73%
PBT 128,157 106,478 83,057 52,401 34.69%
Tax -26,062 -23,350 -15,067 -7,616 50.63%
NP 102,095 83,128 67,990 44,785 31.57%
-
NP to SH 130,227 85,945 67,990 44,785 42.68%
-
Tax Rate 20.34% 21.93% 18.14% 14.53% -
Total Cost 299,120 299,195 187,119 152,169 25.24%
-
Net Worth 764,391 503,920 373,030 323,718 33.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 70,127 53,044 17,595 17,593 58.48%
Div Payout % 53.85% 61.72% 25.88% 39.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 764,391 503,920 373,030 323,718 33.12%
NOSH 701,276 530,442 351,915 351,867 25.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.45% 21.74% 26.65% 22.74% -
ROE 17.04% 17.06% 18.23% 13.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.21 72.08 72.49 55.97 0.73%
EPS 18.57 15.67 19.32 12.72 13.42%
DPS 10.00 10.00 5.00 5.00 25.96%
NAPS 1.09 0.95 1.06 0.92 5.80%
Adjusted Per Share Value based on latest NOSH - 352,448
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.65 33.02 22.03 17.01 26.73%
EPS 11.25 7.42 5.87 3.87 42.67%
DPS 6.06 4.58 1.52 1.52 58.49%
NAPS 0.6602 0.4353 0.3222 0.2796 33.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.38 1.83 2.28 1.38 -
P/RPS 4.16 2.54 3.15 2.47 18.95%
P/EPS 12.82 11.29 11.80 10.84 5.74%
EY 7.80 8.85 8.47 9.22 -5.41%
DY 4.20 5.46 2.19 3.62 5.07%
P/NAPS 2.18 1.93 2.15 1.50 13.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/13 27/02/12 23/02/11 25/02/10 -
Price 2.40 2.05 2.09 1.44 -
P/RPS 4.19 2.84 2.88 2.57 17.67%
P/EPS 12.92 12.65 10.82 11.31 4.53%
EY 7.74 7.90 9.24 8.84 -4.32%
DY 4.17 4.88 2.39 3.47 6.31%
P/NAPS 2.20 2.16 1.97 1.57 11.89%

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