[DAIMAN] YoY 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- -44.71%
YoY- 154.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 52,253 41,512 33,466 28,042 19,612 20,846 19,923 17.41%
PBT 35,147 17,662 13,150 6,388 2,703 3,207 2,486 55.43%
Tax -3,918 -2,652 -4,066 -1,192 -694 -766 -729 32.31%
NP 31,229 15,010 9,084 5,196 2,009 2,441 1,757 61.47%
-
NP to SH 31,229 15,010 9,093 5,102 2,008 2,441 1,757 61.47%
-
Tax Rate 11.15% 15.02% 30.92% 18.66% 25.68% 23.89% 29.32% -
Total Cost 21,024 26,502 24,382 22,846 17,603 18,405 18,166 2.46%
-
Net Worth 1,012,889 989,438 964,026 916,700 927,907 920,235 887,070 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 1,012,889 989,438 964,026 916,700 927,907 920,235 887,070 2.23%
NOSH 210,579 210,518 210,486 207,398 211,368 216,017 214,268 -0.28%
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 59.76% 36.16% 27.14% 18.53% 10.24% 11.71% 8.82% -
ROE 3.08% 1.52% 0.94% 0.56% 0.22% 0.27% 0.20% -
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 24.81 19.72 15.90 13.52 9.28 9.65 9.30 17.74%
EPS 14.83 7.13 4.32 2.46 0.95 1.13 0.82 61.94%
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 24.86 19.75 15.92 13.34 9.33 9.92 9.48 17.41%
EPS 14.86 7.14 4.33 2.43 0.96 1.16 0.84 61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8191 4.7075 4.5866 4.3615 4.4148 4.3783 4.2205 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 8.02 9.38 12.20 12.13 13.26 16.99 18.50 -12.99%
P/EPS 13.42 25.95 44.91 66.67 129.47 145.13 209.76 -36.73%
EY 7.45 3.85 2.23 1.50 0.77 0.69 0.48 57.87%
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 11.16 9.13 12.20 11.61 14.55 17.51 17.64 -7.34%
P/EPS 18.68 25.25 44.91 63.82 142.11 149.56 200.00 -32.61%
EY 5.35 3.96 2.23 1.57 0.70 0.67 0.50 48.39%
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