[DAYANG] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -20.78%
YoY- 178.37%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 190,749 84,538 99,131 83,138 39,325 48.36%
PBT 30,490 18,725 15,786 22,079 5,905 50.69%
Tax -6,836 -5,078 -3,970 -4,152 535 -
NP 23,654 13,647 11,816 17,927 6,440 38.40%
-
NP to SH 23,654 33,967 14,633 17,927 6,440 38.40%
-
Tax Rate 22.42% 27.12% 25.15% 18.81% -9.06% -
Total Cost 167,095 70,891 87,315 65,211 32,885 50.09%
-
Net Worth 663,570 1,492,904 522,873 373,332 324,253 19.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 40,961 68,481 27,519 - 17,622 23.45%
Div Payout % 173.17% 201.61% 188.07% - 273.64% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 663,570 1,492,904 522,873 373,332 324,253 19.59%
NOSH 819,222 1,369,637 550,393 352,200 352,448 23.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.40% 16.14% 11.92% 21.56% 16.38% -
ROE 3.56% 2.28% 2.80% 4.80% 1.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.28 6.17 18.01 23.61 11.16 20.16%
EPS 2.87 2.48 2.15 5.09 1.83 11.89%
DPS 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 0.81 1.09 0.95 1.06 0.92 -3.13%
Adjusted Per Share Value based on latest NOSH - 352,200
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.48 7.30 8.56 7.18 3.40 48.33%
EPS 2.04 2.93 1.26 1.55 0.56 38.12%
DPS 3.54 5.91 2.38 0.00 1.52 23.51%
NAPS 0.5731 1.2895 0.4516 0.3225 0.2801 19.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.79 2.38 1.83 2.28 1.38 -
P/RPS 24.87 38.56 10.16 9.66 12.37 19.06%
P/EPS 200.53 95.97 68.83 44.79 75.52 27.63%
EY 0.50 1.04 1.45 2.23 1.32 -21.53%
DY 0.86 2.10 2.73 0.00 3.62 -30.16%
P/NAPS 7.15 2.18 1.93 2.15 1.50 47.71%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/14 26/02/13 27/02/12 23/02/11 25/02/10 -
Price 3.59 2.40 2.05 2.09 1.44 -
P/RPS 15.42 38.88 11.38 8.85 12.91 4.53%
P/EPS 124.33 96.77 77.11 41.06 78.81 12.06%
EY 0.80 1.03 1.30 2.44 1.27 -10.90%
DY 1.39 2.08 2.44 0.00 3.47 -20.43%
P/NAPS 4.43 2.20 2.16 1.97 1.57 29.58%

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