[DAYANG] YoY 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- -31.83%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 127,168 101,139 72,427 49,329 37.07%
PBT 51,872 38,314 26,488 11,636 64.50%
Tax -10,524 -7,968 -3,859 -610 158.17%
NP 41,348 30,346 22,629 11,026 55.29%
-
NP to SH 57,767 30,346 22,629 11,026 73.59%
-
Tax Rate 20.29% 20.80% 14.57% 5.24% -
Total Cost 85,820 70,793 49,798 38,303 30.82%
-
Net Worth 791,223 505,766 355,447 334,654 33.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 38,408 - 17,596 - -
Div Payout % 66.49% - 77.76% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 791,223 505,766 355,447 334,654 33.18%
NOSH 768,178 549,746 351,928 352,268 29.64%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 32.51% 30.00% 31.24% 22.35% -
ROE 7.30% 6.00% 6.37% 3.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.55 18.40 20.58 14.00 5.73%
EPS 7.52 5.52 6.43 3.13 33.89%
DPS 5.00 0.00 5.00 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 10.98 8.74 6.26 4.26 37.06%
EPS 4.99 2.62 1.95 0.95 73.74%
DPS 3.32 0.00 1.52 0.00 -
NAPS 0.6834 0.4368 0.307 0.2891 33.17%
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 12.14 8.21 8.45 7.43 17.76%
P/EPS 26.73 27.36 27.06 33.23 -6.99%
EY 3.74 3.66 3.70 3.01 7.49%
DY 2.49 0.00 2.87 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 13.71 9.84 11.81 7.28 23.46%
P/EPS 30.19 32.79 37.79 32.59 -2.51%
EY 3.31 3.05 2.65 3.07 2.53%
DY 2.20 0.00 2.06 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