[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 82.92%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 179,836 171,132 141,832 143,860 130,764 131,576 81,888 13.99%
PBT 56,080 30,680 57,328 56,172 37,356 57,648 40,584 5.53%
Tax -15,320 -15,088 -6,180 -13,300 -8,424 -12,200 -7,856 11.76%
NP 40,760 15,592 51,148 42,872 28,932 45,448 32,728 3.72%
-
NP to SH 40,760 15,592 51,164 42,896 28,928 45,448 32,728 3.72%
-
Tax Rate 27.32% 49.18% 10.78% 23.68% 22.55% 21.16% 19.36% -
Total Cost 139,076 155,540 90,684 100,988 101,832 86,128 49,160 18.90%
-
Net Worth 985,313 988,195 950,369 941,773 943,765 937,472 903,875 1.44%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 985,313 988,195 950,369 941,773 943,765 937,472 903,875 1.44%
NOSH 210,537 210,702 210,724 210,687 212,082 216,007 214,188 -0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.67% 9.11% 36.06% 29.80% 22.13% 34.54% 39.97% -
ROE 4.14% 1.58% 5.38% 4.55% 3.07% 4.85% 3.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.42 81.22 67.31 68.28 61.66 60.91 38.23 14.32%
EPS 19.36 7.40 24.28 20.36 13.64 21.04 15.28 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.69 4.51 4.47 4.45 4.34 4.22 1.73%
Adjusted Per Share Value based on latest NOSH - 210,687
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.56 81.42 67.48 68.45 62.21 62.60 38.96 13.99%
EPS 19.39 7.42 24.34 20.41 13.76 21.62 15.57 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6879 4.7016 4.5217 4.4808 4.4902 4.4603 4.3004 1.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.87 1.78 1.71 1.53 1.60 1.98 1.42 -
P/RPS 2.19 2.19 2.54 2.24 2.59 3.25 3.71 -8.40%
P/EPS 9.66 24.05 7.04 7.51 11.73 9.41 9.29 0.65%
EY 10.35 4.16 14.20 13.31 8.53 10.63 10.76 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.34 0.36 0.46 0.34 2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 29/11/06 -
Price 1.90 1.92 1.79 1.60 1.46 1.94 1.53 -
P/RPS 2.22 2.36 2.66 2.34 2.37 3.18 4.00 -9.33%
P/EPS 9.81 25.95 7.37 7.86 10.70 9.22 10.01 -0.33%
EY 10.19 3.85 13.56 12.73 9.34 10.85 9.99 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.40 0.36 0.33 0.45 0.36 2.18%

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