[DAIMAN] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -16.26%
YoY- 195.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 191,328 156,497 164,730 127,600 102,141 102,878 72,877 17.43%
PBT 86,116 49,922 76,720 41,388 16,472 32,766 22,517 25.02%
Tax -15,460 -11,908 -16,146 -7,742 -5,146 -7,269 -4,141 24.52%
NP 70,656 38,014 60,573 33,645 11,325 25,497 18,376 25.13%
-
NP to SH 70,656 38,014 60,590 33,414 11,324 25,497 18,376 25.13%
-
Tax Rate 17.95% 23.85% 21.05% 18.71% 31.24% 22.18% 18.39% -
Total Cost 120,672 118,482 104,157 93,954 90,816 77,381 54,501 14.15%
-
Net Worth 1,013,082 989,672 964,452 934,764 927,469 918,421 887,363 2.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,013,082 989,672 964,452 934,764 927,469 918,421 887,363 2.23%
NOSH 210,620 210,568 210,579 211,485 211,268 215,591 214,339 -0.29%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 36.93% 24.29% 36.77% 26.37% 11.09% 24.78% 25.21% -
ROE 6.97% 3.84% 6.28% 3.57% 1.22% 2.78% 2.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.84 74.32 78.23 60.34 48.35 47.72 34.00 17.77%
EPS 33.55 18.05 28.77 15.80 5.36 11.83 8.57 25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.81 4.70 4.58 4.42 4.39 4.26 4.14 2.52%
Adjusted Per Share Value based on latest NOSH - 207,398
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 91.03 74.46 78.38 60.71 48.60 48.95 34.67 17.43%
EPS 33.62 18.09 28.83 15.90 5.39 12.13 8.74 25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.7087 4.5887 4.4474 4.4127 4.3697 4.2219 2.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.99 1.85 1.94 1.64 1.23 1.64 1.72 -
P/RPS 2.19 2.49 2.48 2.72 2.54 3.44 5.06 -13.01%
P/EPS 5.93 10.25 6.74 10.38 22.95 13.87 20.06 -18.36%
EY 16.86 9.76 14.83 9.63 4.36 7.21 4.98 22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.42 0.37 0.28 0.38 0.42 -0.40%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 25/05/11 21/05/10 21/05/09 26/05/08 31/05/07 -
Price 2.77 1.80 1.94 1.57 1.35 1.69 1.64 -
P/RPS 3.05 2.42 2.48 2.60 2.79 3.54 4.82 -7.33%
P/EPS 8.26 9.97 6.74 9.94 25.19 14.29 19.13 -13.05%
EY 12.11 10.03 14.83 10.06 3.97 7.00 5.23 15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.42 0.36 0.31 0.40 0.40 6.38%

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