[DAYANG] YoY Annualized Quarter Result on 31-Mar-2008 [#2]

Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
Revenue 364,108 199,086 216,672 188,550 0 -
PBT 104,756 68,980 69,720 116,752 0 -
Tax -22,824 -14,112 -15,080 -60,696 0 -
NP 81,932 54,868 54,640 56,056 0 -
-
NP to SH 81,932 54,868 54,640 56,056 0 -
-
Tax Rate 21.79% 20.46% 21.63% 51.99% - -
Total Cost 282,176 144,218 162,032 132,494 0 -
-
Net Worth 469,934 352,169 323,896 2,994,058 0 -
Dividend
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
Div 51,079 35,216 - - - -
Div Payout % 62.34% 64.18% - - - -
Equity
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
Net Worth 469,934 352,169 323,896 2,994,058 0 -
NOSH 510,797 352,169 352,061 46,534 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
NP Margin 22.50% 27.56% 25.22% 29.73% 0.00% -
ROE 17.43% 15.58% 16.87% 1.87% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
RPS 71.28 56.53 61.54 405.18 0.00 -
EPS 16.04 15.58 15.52 120.46 0.00 -
DPS 10.00 10.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 0.92 64.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,582
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
RPS 31.45 17.20 18.71 16.29 0.00 -
EPS 7.08 4.74 4.72 4.84 0.00 -
DPS 4.41 3.04 0.00 0.00 0.00 -
NAPS 0.4059 0.3042 0.2798 2.5861 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
Date 30/06/11 30/06/10 30/06/09 - - -
Price 2.03 1.60 0.86 0.00 0.00 -
P/RPS 2.85 2.83 1.40 0.00 0.00 -
P/EPS 12.66 10.27 5.54 0.00 0.00 -
EY 7.90 9.74 18.05 0.00 0.00 -
DY 4.93 6.25 0.00 0.00 0.00 -
P/NAPS 2.21 1.60 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 31/03/08 31/03/07 CAGR
Date 23/08/11 23/08/10 28/08/09 22/04/08 - -
Price 1.83 1.67 0.96 0.00 0.00 -
P/RPS 2.57 2.95 1.56 0.00 0.00 -
P/EPS 11.41 10.72 6.19 0.00 0.00 -
EY 8.77 9.33 16.17 0.00 0.00 -
DY 5.46 5.99 0.00 0.00 0.00 -
P/NAPS 1.99 1.67 1.04 0.00 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