[DAIMAN] YoY Cumulative 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- 25.61%
YoY- 195.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 143,496 117,373 123,548 95,700 76,606 77,159 54,658 17.43%
PBT 64,587 37,442 57,540 31,041 12,354 24,575 16,888 25.02%
Tax -11,595 -8,931 -12,110 -5,807 -3,860 -5,452 -3,106 24.52%
NP 52,992 28,511 45,430 25,234 8,494 19,123 13,782 25.13%
-
NP to SH 52,992 28,511 45,443 25,061 8,493 19,123 13,782 25.13%
-
Tax Rate 17.95% 23.85% 21.05% 18.71% 31.24% 22.19% 18.39% -
Total Cost 90,504 88,862 78,118 70,466 68,112 58,036 40,876 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 5.23% 2.88% 4.71% 2.68% 0.92% 2.08% 1.55% -
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 68.13 55.74 58.67 45.25 36.26 35.79 25.50 17.77%
EPS 25.16 13.54 21.58 11.85 4.02 8.87 6.43 25.50%
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 68.27 55.84 58.78 45.53 36.45 36.71 26.01 17.43%
EPS 25.21 13.56 21.62 11.92 4.04 9.10 6.56 25.12%
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 2.92 3.32 3.31 3.62 3.39 4.58 6.74 -13.00%
P/EPS 7.91 13.66 8.99 13.84 30.60 18.49 26.75 -18.36%
EY 12.64 7.32 11.12 7.23 3.27 5.41 3.74 22.48%
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 4.07 3.23 3.31 3.47 3.72 4.72 6.43 -7.33%
P/EPS 11.01 13.29 8.99 13.25 33.58 19.05 25.51 -13.05%
EY 9.08 7.52 11.12 7.55 2.98 5.25 3.92 15.01%
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