[DAIMAN] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -4.28%
YoY- 96.32%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 166,255 190,454 170,477 166,125 123,319 107,125 112,450 6.73%
PBT 95,339 81,257 50,533 72,906 36,374 29,560 36,435 17.37%
Tax -32,421 -12,397 -11,747 -14,917 -6,626 -6,116 -7,874 26.58%
NP 62,918 68,860 38,786 57,989 29,748 23,444 28,561 14.06%
-
NP to SH 62,918 68,860 38,786 57,996 29,542 23,451 28,561 14.06%
-
Tax Rate 34.01% 15.26% 23.25% 20.46% 18.22% 20.69% 21.61% -
Total Cost 103,337 121,594 131,691 108,136 93,571 83,681 83,889 3.53%
-
Net Worth 1,084,430 1,029,741 977,019 951,980 941,030 933,814 934,195 2.51%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,845 25,269 21,056 25,273 21,146 21,127 32,287 -10.27%
Div Payout % 26.77% 36.70% 54.29% 43.58% 71.58% 90.09% 113.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,084,430 1,029,741 977,019 951,980 941,030 933,814 934,195 2.51%
NOSH 210,568 210,581 210,564 210,615 211,467 211,270 215,252 -0.36%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 37.84% 36.16% 22.75% 34.91% 24.12% 21.88% 25.40% -
ROE 5.80% 6.69% 3.97% 6.09% 3.14% 2.51% 3.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 78.96 90.44 80.96 78.88 58.32 50.71 52.24 7.12%
EPS 29.88 32.70 18.42 27.54 13.97 11.10 13.27 14.47%
DPS 8.00 12.00 10.00 12.00 10.00 10.00 15.00 -9.94%
NAPS 5.15 4.89 4.64 4.52 4.45 4.42 4.34 2.89%
Adjusted Per Share Value based on latest NOSH - 210,763
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 79.10 90.61 81.11 79.04 58.67 50.97 53.50 6.73%
EPS 29.94 32.76 18.45 27.59 14.06 11.16 13.59 14.06%
DPS 8.01 12.02 10.02 12.02 10.06 10.05 15.36 -10.27%
NAPS 5.1595 4.8993 4.6485 4.5293 4.4772 4.4429 4.4447 2.51%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.76 2.68 1.82 1.91 1.60 1.45 1.70 -
P/RPS 4.76 2.96 2.25 2.42 2.74 2.86 3.25 6.56%
P/EPS 12.58 8.20 9.88 6.94 11.45 13.06 12.81 -0.30%
EY 7.95 12.20 10.12 14.42 8.73 7.66 7.81 0.29%
DY 2.13 4.48 5.49 6.28 6.25 6.90 8.82 -21.07%
P/NAPS 0.73 0.55 0.39 0.42 0.36 0.33 0.39 11.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 29/08/08 -
Price 3.55 2.61 1.93 1.86 1.71 1.53 1.72 -
P/RPS 4.50 2.89 2.38 2.36 2.93 3.02 3.29 5.35%
P/EPS 11.88 7.98 10.48 6.75 12.24 13.78 12.96 -1.43%
EY 8.42 12.53 9.54 14.80 8.17 7.25 7.71 1.47%
DY 2.25 4.60 5.18 6.45 5.85 6.54 8.72 -20.20%
P/NAPS 0.69 0.53 0.42 0.41 0.38 0.35 0.40 9.50%

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