[DAIMAN] YoY 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- -13.96%
YoY- 1331.91%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,285 33,077 54,623 31,694 24,304 23,418 14,395 21.46%
PBT 15,422 12,109 30,058 10,610 312 6,957 4,256 23.90%
Tax -3,848 -2,506 -6,499 -1,289 -1,060 -1,638 -413 45.01%
NP 11,574 9,603 23,559 9,321 -748 5,319 3,843 20.15%
-
NP to SH 11,574 9,603 23,560 9,227 -749 5,319 3,843 20.15%
-
Tax Rate 24.95% 20.70% 21.62% 12.15% 339.74% 23.54% 9.70% -
Total Cost 34,711 23,474 31,064 22,373 25,052 18,099 10,552 21.92%
-
Net Worth 995,364 996,100 974,782 959,009 950,160 938,392 906,003 1.57%
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 995,364 996,100 974,782 959,009 950,160 938,392 906,003 1.57%
NOSH 210,436 210,592 210,536 213,587 214,000 216,219 214,692 -0.33%
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 25.01% 29.03% 43.13% 29.41% -3.08% 22.71% 26.70% -
ROE 1.16% 0.96% 2.42% 0.96% -0.08% 0.57% 0.42% -
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 21.99 15.71 25.94 14.84 11.36 10.83 6.70 21.88%
EPS 5.50 4.56 11.19 4.32 -0.35 2.46 1.79 20.55%
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 22.02 15.74 25.99 15.08 11.56 11.14 6.85 21.46%
EPS 5.51 4.57 11.21 4.39 -0.36 2.53 1.83 20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7357 4.7392 4.6378 4.5628 4.5207 4.4647 4.3106 1.57%
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 8.23 11.65 6.86 10.11 11.27 16.71 20.73 -14.25%
P/EPS 32.91 40.13 15.91 34.72 -365.71 73.58 77.65 -13.31%
EY 3.04 2.49 6.29 2.88 -0.27 1.36 1.29 15.34%
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 8.27 11.97 7.05 10.18 11.18 16.90 25.06 -16.85%
P/EPS 33.09 41.23 16.35 34.95 -362.86 74.39 93.85 -15.93%
EY 3.02 2.43 6.12 2.86 -0.28 1.34 1.07 18.85%
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