[DAIMAN] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 17.88%
YoY- 25.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 190,454 170,477 166,125 123,319 107,125 112,450 99,071 11.49%
PBT 81,257 50,533 72,906 36,374 29,560 36,435 37,994 13.49%
Tax -12,397 -11,747 -14,917 -6,626 -6,116 -7,874 5,593 -
NP 68,860 38,786 57,989 29,748 23,444 28,561 43,587 7.91%
-
NP to SH 68,860 38,786 57,996 29,542 23,451 28,561 43,587 7.91%
-
Tax Rate 15.26% 23.25% 20.46% 18.22% 20.69% 21.61% -14.72% -
Total Cost 121,594 131,691 108,136 93,571 83,681 83,889 55,484 13.95%
-
Net Worth 1,029,741 977,019 951,980 941,030 933,814 934,195 923,726 1.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 25,269 21,056 25,273 21,146 21,127 32,287 21,482 2.74%
Div Payout % 36.70% 54.29% 43.58% 71.58% 90.09% 113.05% 49.29% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,029,741 977,019 951,980 941,030 933,814 934,195 923,726 1.82%
NOSH 210,581 210,564 210,615 211,467 211,270 215,252 214,820 -0.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 36.16% 22.75% 34.91% 24.12% 21.88% 25.40% 44.00% -
ROE 6.69% 3.97% 6.09% 3.14% 2.51% 3.06% 4.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 90.44 80.96 78.88 58.32 50.71 52.24 46.12 11.86%
EPS 32.70 18.42 27.54 13.97 11.10 13.27 20.29 8.27%
DPS 12.00 10.00 12.00 10.00 10.00 15.00 10.00 3.08%
NAPS 4.89 4.64 4.52 4.45 4.42 4.34 4.30 2.16%
Adjusted Per Share Value based on latest NOSH - 208,490
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 90.61 81.11 79.04 58.67 50.97 53.50 47.14 11.49%
EPS 32.76 18.45 27.59 14.06 11.16 13.59 20.74 7.90%
DPS 12.02 10.02 12.02 10.06 10.05 15.36 10.22 2.73%
NAPS 4.8993 4.6485 4.5293 4.4772 4.4429 4.4447 4.3949 1.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.68 1.82 1.91 1.60 1.45 1.70 1.80 -
P/RPS 2.96 2.25 2.42 2.74 2.86 3.25 3.90 -4.48%
P/EPS 8.20 9.88 6.94 11.45 13.06 12.81 8.87 -1.29%
EY 12.20 10.12 14.42 8.73 7.66 7.81 11.27 1.32%
DY 4.48 5.49 6.28 6.25 6.90 8.82 5.56 -3.53%
P/NAPS 0.55 0.39 0.42 0.36 0.33 0.39 0.42 4.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 29/08/08 30/08/07 -
Price 2.61 1.93 1.86 1.71 1.53 1.72 1.95 -
P/RPS 2.89 2.38 2.36 2.93 3.02 3.29 4.23 -6.14%
P/EPS 7.98 10.48 6.75 12.24 13.78 12.96 9.61 -3.04%
EY 12.53 9.54 14.80 8.17 7.25 7.71 10.41 3.13%
DY 4.60 5.18 6.45 5.85 6.54 8.72 5.13 -1.79%
P/NAPS 0.53 0.42 0.41 0.38 0.35 0.40 0.45 2.76%

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