[DAYANG] YoY TTM 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- 19.87%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 561,680 401,215 382,323 255,385 196,990 29.92%
PBT 175,177 128,235 106,477 83,059 52,401 35.19%
Tax -25,883 -26,992 -23,350 -15,328 -7,616 35.74%
NP 149,294 101,243 83,127 67,731 44,785 35.09%
-
NP to SH 118,345 112,955 85,944 67,731 44,785 27.47%
-
Tax Rate 14.78% 21.05% 21.93% 18.45% 14.53% -
Total Cost 412,386 299,972 299,196 187,654 152,205 28.27%
-
Net Worth 663,570 1,369,637 522,873 352,200 324,253 19.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 68,436 162,069 55,034 52,822 17,622 40.34%
Div Payout % 57.83% 143.48% 64.04% 77.99% 39.35% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 663,570 1,369,637 522,873 352,200 324,253 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 26.58% 25.23% 21.74% 26.52% 22.73% -
ROE 17.83% 8.25% 16.44% 19.23% 13.81% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.56 29.29 69.46 72.51 55.89 5.23%
EPS 14.45 8.25 15.62 19.23 12.71 3.25%
DPS 8.35 11.83 10.00 15.00 5.00 13.66%
NAPS 0.81 1.00 0.95 1.00 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 48.51 34.65 33.02 22.06 17.01 29.92%
EPS 10.22 9.76 7.42 5.85 3.87 27.45%
DPS 5.91 14.00 4.75 4.56 1.52 40.38%
NAPS 0.5731 1.183 0.4516 0.3042 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 8.44 8.12 2.63 3.14 2.47 35.93%
P/EPS 40.08 28.86 11.72 11.86 10.86 38.57%
EY 2.49 3.47 8.53 8.43 9.21 -27.87%
DY 1.44 4.97 5.46 6.58 3.62 -20.57%
P/NAPS 7.15 2.38 1.93 2.28 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 5.24 8.19 2.95 2.88 2.58 19.36%
P/EPS 24.85 29.10 13.13 10.87 11.33 21.67%
EY 4.02 3.44 7.62 9.20 8.82 -17.82%
DY 2.33 4.93 4.88 7.18 3.47 -9.47%
P/NAPS 4.43 2.40 2.16 2.09 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