[DAIMAN] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -16.65%
YoY- 81.33%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 146,845 191,328 156,497 164,730 127,600 102,141 102,878 6.10%
PBT 87,581 86,116 49,922 76,720 41,388 16,472 32,766 17.79%
Tax -25,221 -15,460 -11,908 -16,146 -7,742 -5,146 -7,269 23.02%
NP 62,360 70,656 38,014 60,573 33,645 11,325 25,497 16.06%
-
NP to SH 62,360 70,656 38,014 60,590 33,414 11,324 25,497 16.06%
-
Tax Rate 28.80% 17.95% 23.85% 21.05% 18.71% 31.24% 22.18% -
Total Cost 84,485 120,672 118,482 104,157 93,954 90,816 77,381 1.47%
-
Net Worth 1,061,327 1,013,082 989,672 964,452 934,764 927,469 918,421 2.43%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,061,327 1,013,082 989,672 964,452 934,764 927,469 918,421 2.43%
NOSH 210,580 210,620 210,568 210,579 211,485 211,268 215,591 -0.39%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 42.47% 36.93% 24.29% 36.77% 26.37% 11.09% 24.78% -
ROE 5.88% 6.97% 3.84% 6.28% 3.57% 1.22% 2.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.73 90.84 74.32 78.23 60.34 48.35 47.72 6.52%
EPS 29.61 33.55 18.05 28.77 15.80 5.36 11.83 16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.81 4.70 4.58 4.42 4.39 4.26 2.84%
Adjusted Per Share Value based on latest NOSH - 210,486
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.87 91.03 74.46 78.38 60.71 48.60 48.95 6.10%
EPS 29.67 33.62 18.09 28.83 15.90 5.39 12.13 16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0496 4.82 4.7087 4.5887 4.4474 4.4127 4.3697 2.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.88 1.99 1.85 1.94 1.64 1.23 1.64 -
P/RPS 4.13 2.19 2.49 2.48 2.72 2.54 3.44 3.09%
P/EPS 9.73 5.93 10.25 6.74 10.38 22.95 13.87 -5.73%
EY 10.28 16.86 9.76 14.83 9.63 4.36 7.21 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.39 0.42 0.37 0.28 0.38 6.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 23/05/13 29/05/12 25/05/11 21/05/10 21/05/09 26/05/08 -
Price 3.36 2.77 1.80 1.94 1.57 1.35 1.69 -
P/RPS 4.82 3.05 2.42 2.48 2.60 2.79 3.54 5.27%
P/EPS 11.35 8.26 9.97 6.74 9.94 25.19 14.29 -3.76%
EY 8.81 12.11 10.03 14.83 10.06 3.97 7.00 3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.38 0.42 0.36 0.31 0.40 8.97%

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