[DAYANG] YoY Annualized Quarter 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- -6.43%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 422,236 377,590 229,293 210,220 26.14%
PBT 145,909 120,922 81,304 61,994 32.98%
Tax -27,977 -25,840 -14,553 -10,868 37.01%
NP 117,932 95,082 66,750 51,126 32.09%
-
NP to SH 128,348 95,082 66,750 51,126 35.87%
-
Tax Rate 19.17% 21.37% 17.90% 17.53% -
Total Cost 304,304 282,508 162,542 159,093 24.10%
-
Net Worth 616,213 482,050 355,581 334,506 22.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 79,768 34,931 23,470 - -
Div Payout % 62.15% 36.74% 35.16% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 616,213 482,050 355,581 334,506 22.56%
NOSH 598,266 523,967 352,060 352,112 19.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.93% 25.18% 29.11% 24.32% -
ROE 20.83% 19.72% 18.77% 15.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.58 72.06 65.13 59.70 5.73%
EPS 21.45 18.15 18.96 14.52 13.87%
DPS 13.33 6.67 6.67 0.00 -
NAPS 1.03 0.92 1.01 0.95 2.72%
Adjusted Per Share Value based on latest NOSH - 352,268
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.47 32.61 19.80 18.16 26.13%
EPS 11.09 8.21 5.77 4.42 35.84%
DPS 6.89 3.02 2.03 0.00 -
NAPS 0.5322 0.4164 0.3071 0.2889 22.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.01 1.51 1.74 1.04 -
P/RPS 2.85 2.10 2.67 1.74 17.86%
P/EPS 9.37 8.32 9.18 7.16 9.37%
EY 10.67 12.02 10.90 13.96 -8.56%
DY 6.63 4.42 3.83 0.00 -
P/NAPS 1.95 1.64 1.72 1.09 21.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/12 22/11/11 08/11/10 26/10/09 -
Price 2.27 1.81 2.43 1.02 -
P/RPS 3.22 2.51 3.73 1.71 23.46%
P/EPS 10.58 9.97 12.82 7.02 14.63%
EY 9.45 10.03 7.80 14.24 -12.76%
DY 5.87 3.68 2.74 0.00 -
P/NAPS 2.20 1.97 2.41 1.07 27.13%

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