[DAIMAN] YoY Cumulative 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- 86.04%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,243 75,861 90,082 67,659 56,994 56,312 34,867 17.37%
PBT 29,441 19,779 44,389 24,653 9,651 21,369 14,402 12.64%
Tax -7,678 -6,278 -8,044 -4,614 -3,166 -4,687 -2,377 21.56%
NP 21,763 13,501 36,345 20,039 6,485 16,682 12,025 10.38%
-
NP to SH 21,763 13,501 36,349 19,951 6,484 16,682 12,025 10.38%
-
Tax Rate 26.08% 31.74% 18.12% 18.72% 32.80% 21.93% 16.50% -
Total Cost 69,480 62,360 53,737 47,620 50,509 39,630 22,842 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 2.18% 1.36% 3.73% 2.10% 0.69% 1.78% 1.33% -
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 43.31 36.02 42.77 32.05 26.90 26.09 16.27 17.70%
EPS 10.33 6.41 17.26 9.45 3.06 7.73 5.61 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 43.41 36.09 42.86 32.19 27.12 26.79 16.59 17.37%
EPS 10.35 6.42 17.29 9.49 3.08 7.94 5.72 10.37%
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 4.18 5.08 4.16 4.68 4.76 6.94 8.55 -11.23%
P/EPS 17.52 28.55 10.31 15.87 41.83 23.42 24.78 -5.60%
EY 5.71 3.50 9.70 6.30 2.39 4.27 4.04 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 4.20 5.22 4.28 4.71 4.72 7.01 10.33 -13.91%
P/EPS 17.62 29.33 10.60 15.98 41.50 23.67 29.95 -8.45%
EY 5.68 3.41 9.43 6.26 2.41 4.22 3.34 9.24%
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