[DAYANG] YoY TTM 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
QoQ- -13.59%
YoY- -37.32%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 401,215 382,323 255,385 196,990 26.73%
PBT 128,235 106,477 83,059 52,401 34.72%
Tax -26,992 -23,350 -15,328 -7,616 52.40%
NP 101,243 83,127 67,731 44,785 31.21%
-
NP to SH 112,955 85,944 67,731 44,785 36.08%
-
Tax Rate 21.05% 21.93% 18.45% 14.53% -
Total Cost 299,972 299,196 187,654 152,205 25.35%
-
Net Worth 1,369,637 522,873 352,200 324,253 61.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 162,069 55,034 52,822 17,622 109.37%
Div Payout % 143.48% 64.04% 77.99% 39.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,369,637 522,873 352,200 324,253 61.57%
NOSH 1,369,637 550,393 352,200 352,448 57.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.23% 21.74% 26.52% 22.73% -
ROE 8.25% 16.44% 19.23% 13.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.29 69.46 72.51 55.89 -19.36%
EPS 8.25 15.62 19.23 12.71 -13.40%
DPS 11.83 10.00 15.00 5.00 33.21%
NAPS 1.00 0.95 1.00 0.92 2.81%
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 22.06 17.01 26.73%
EPS 9.76 7.42 5.85 3.87 36.07%
DPS 14.00 4.75 4.56 1.52 109.47%
NAPS 1.183 0.4516 0.3042 0.2801 61.57%
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 8.12 2.63 3.14 2.47 48.63%
P/EPS 28.86 11.72 11.86 10.86 38.47%
EY 3.47 8.53 8.43 9.21 -27.75%
DY 4.97 5.46 6.58 3.62 11.13%
P/NAPS 2.38 1.93 2.28 1.50 16.61%
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 8.19 2.95 2.88 2.58 46.91%
P/EPS 29.10 13.13 10.87 11.33 36.90%
EY 3.44 7.62 9.20 8.82 -26.91%
DY 4.93 4.88 7.18 3.47 12.40%
P/NAPS 2.40 2.16 2.09 1.57 15.18%

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