[DAIMAN] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 42.09%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 137,194 182,486 151,722 180,164 135,318 113,988 112,624 3.34%
PBT 109,972 58,882 39,558 88,778 49,306 19,302 42,738 17.04%
Tax -29,526 -15,356 -12,556 -16,088 -9,228 -6,332 -9,374 21.05%
NP 80,446 43,526 27,002 72,690 40,078 12,970 33,364 15.78%
-
NP to SH 80,446 43,526 27,002 72,698 39,902 12,968 33,364 15.78%
-
Tax Rate 26.85% 26.08% 31.74% 18.12% 18.72% 32.80% 21.93% -
Total Cost 56,748 138,960 124,720 107,474 95,240 101,018 79,260 -5.41%
-
Net Worth 1,055,064 996,505 996,251 975,062 947,936 940,815 936,609 2.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,055,064 996,505 996,251 975,062 947,936 940,815 936,609 2.00%
NOSH 210,591 210,677 210,624 210,596 211,121 211,895 215,808 -0.40%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 58.64% 23.85% 17.80% 40.35% 29.62% 11.38% 29.62% -
ROE 7.62% 4.37% 2.71% 7.46% 4.21% 1.38% 3.56% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 65.15 86.62 72.03 85.55 64.09 53.79 52.19 3.76%
EPS 38.20 20.66 12.82 34.52 18.90 6.12 15.46 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.01 4.73 4.73 4.63 4.49 4.44 4.34 2.41%
Adjusted Per Share Value based on latest NOSH - 210,536
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 65.27 86.82 72.19 85.72 64.38 54.23 53.58 3.34%
EPS 38.27 20.71 12.85 34.59 18.98 6.17 15.87 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0198 4.7412 4.74 4.6391 4.5101 4.4762 4.4562 2.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.09 1.81 1.83 1.78 1.50 1.28 1.81 -
P/RPS 4.74 2.09 2.54 2.08 2.34 2.38 3.47 5.33%
P/EPS 8.09 8.76 14.27 5.16 7.94 20.92 11.71 -5.97%
EY 12.36 11.41 7.01 19.39 12.60 4.78 8.54 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.39 0.38 0.33 0.29 0.42 6.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 -
Price 2.98 1.82 1.88 1.83 1.51 1.27 1.83 -
P/RPS 4.57 2.10 2.61 2.14 2.36 2.36 3.51 4.49%
P/EPS 7.80 8.81 14.66 5.30 7.99 20.75 11.84 -6.71%
EY 12.82 11.35 6.82 18.86 12.52 4.82 8.45 7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.40 0.40 0.34 0.29 0.42 5.82%

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