[DAIMAN] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -6.98%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 182,486 151,722 180,164 135,318 113,988 112,624 69,734 17.37%
PBT 58,882 39,558 88,778 49,306 19,302 42,738 28,804 12.64%
Tax -15,356 -12,556 -16,088 -9,228 -6,332 -9,374 -4,754 21.56%
NP 43,526 27,002 72,690 40,078 12,970 33,364 24,050 10.38%
-
NP to SH 43,526 27,002 72,698 39,902 12,968 33,364 24,050 10.38%
-
Tax Rate 26.08% 31.74% 18.12% 18.72% 32.80% 21.93% 16.50% -
Total Cost 138,960 124,720 107,474 95,240 101,018 79,260 45,684 20.35%
-
Net Worth 996,505 996,251 975,062 947,936 940,815 936,609 904,554 1.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 996,505 996,251 975,062 947,936 940,815 936,609 904,554 1.62%
NOSH 210,677 210,624 210,596 211,121 211,895 215,808 214,349 -0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.85% 17.80% 40.35% 29.62% 11.38% 29.62% 34.49% -
ROE 4.37% 2.71% 7.46% 4.21% 1.38% 3.56% 2.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.62 72.03 85.55 64.09 53.79 52.19 32.53 17.71%
EPS 20.66 12.82 34.52 18.90 6.12 15.46 11.22 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.73 4.63 4.49 4.44 4.34 4.22 1.91%
Adjusted Per Share Value based on latest NOSH - 213,587
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.82 72.19 85.72 64.38 54.23 53.58 33.18 17.37%
EPS 20.71 12.85 34.59 18.98 6.17 15.87 11.44 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7412 4.74 4.6391 4.5101 4.4762 4.4562 4.3037 1.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.81 1.83 1.78 1.50 1.28 1.81 1.39 -
P/RPS 2.09 2.54 2.08 2.34 2.38 3.47 4.27 -11.21%
P/EPS 8.76 14.27 5.16 7.94 20.92 11.71 12.39 -5.60%
EY 11.41 7.01 19.39 12.60 4.78 8.54 8.07 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.33 0.29 0.42 0.33 2.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.82 1.88 1.83 1.51 1.27 1.83 1.68 -
P/RPS 2.10 2.61 2.14 2.36 2.36 3.51 5.16 -13.90%
P/EPS 8.81 14.66 5.30 7.99 20.75 11.84 14.97 -8.44%
EY 11.35 6.82 18.86 12.52 4.82 8.45 6.68 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.40 0.34 0.29 0.42 0.40 -0.85%

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