[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 73.19%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 112,084 179,836 171,132 141,832 143,860 130,764 131,576 -2.63%
PBT 174,776 56,080 30,680 57,328 56,172 37,356 57,648 20.28%
Tax -44,572 -15,320 -15,088 -6,180 -13,300 -8,424 -12,200 24.07%
NP 130,204 40,760 15,592 51,148 42,872 28,932 45,448 19.15%
-
NP to SH 130,204 40,760 15,592 51,164 42,896 28,928 45,448 19.15%
-
Tax Rate 25.50% 27.32% 49.18% 10.78% 23.68% 22.55% 21.16% -
Total Cost -18,120 139,076 155,540 90,684 100,988 101,832 86,128 -
-
Net Worth 1,065,382 985,313 988,195 950,369 941,773 943,765 937,472 2.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,065,382 985,313 988,195 950,369 941,773 943,765 937,472 2.15%
NOSH 210,549 210,537 210,702 210,724 210,687 212,082 216,007 -0.42%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 116.17% 22.67% 9.11% 36.06% 29.80% 22.13% 34.54% -
ROE 12.22% 4.14% 1.58% 5.38% 4.55% 3.07% 4.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.23 85.42 81.22 67.31 68.28 61.66 60.91 -2.21%
EPS 61.84 19.36 7.40 24.28 20.36 13.64 21.04 19.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.06 4.68 4.69 4.51 4.47 4.45 4.34 2.58%
Adjusted Per Share Value based on latest NOSH - 210,724
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.33 85.56 81.42 67.48 68.45 62.21 62.60 -2.63%
EPS 61.95 19.39 7.42 24.34 20.41 13.76 21.62 19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0689 4.6879 4.7016 4.5217 4.4808 4.4902 4.4603 2.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.72 1.87 1.78 1.71 1.53 1.60 1.98 -
P/RPS 5.11 2.19 2.19 2.54 2.24 2.59 3.25 7.82%
P/EPS 4.40 9.66 24.05 7.04 7.51 11.73 9.41 -11.88%
EY 22.74 10.35 4.16 14.20 13.31 8.53 10.63 13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.38 0.38 0.34 0.36 0.46 2.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 27/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 -
Price 3.35 1.90 1.92 1.79 1.60 1.46 1.94 -
P/RPS 6.29 2.22 2.36 2.66 2.34 2.37 3.18 12.02%
P/EPS 5.42 9.81 25.95 7.37 7.86 10.70 9.22 -8.46%
EY 18.46 10.19 3.85 13.56 12.73 9.34 10.85 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.41 0.40 0.36 0.33 0.45 6.58%

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