[DAIMAN] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 16.31%
YoY- 96.78%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 166,255 190,455 170,476 166,124 123,320 107,126 112,449 6.73%
PBT 95,339 81,259 50,532 72,906 36,374 29,560 36,435 17.37%
Tax -32,421 -12,398 -11,746 -14,917 -6,625 -6,116 -7,875 26.58%
NP 62,918 68,861 38,786 57,989 29,749 23,444 28,560 14.06%
-
NP to SH 62,918 68,861 38,786 57,997 29,473 23,448 28,560 14.06%
-
Tax Rate 34.01% 15.26% 23.24% 20.46% 18.21% 20.69% 21.61% -
Total Cost 103,337 121,594 131,690 108,135 93,571 83,682 83,889 3.53%
-
Net Worth 1,084,252 1,029,105 976,967 843,053 927,783 933,756 933,149 2.53%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,842 25,254 21,055 25,291 20,849 21,125 32,251 -10.25%
Div Payout % 26.77% 36.67% 54.29% 43.61% 70.74% 90.10% 112.93% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,084,252 1,029,105 976,967 843,053 927,783 933,756 933,149 2.53%
NOSH 210,534 210,450 210,553 210,763 208,490 211,257 215,011 -0.34%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 37.84% 36.16% 22.75% 34.91% 24.12% 21.88% 25.40% -
ROE 5.80% 6.69% 3.97% 6.88% 3.18% 2.51% 3.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 78.97 90.50 80.97 78.82 59.15 50.71 52.30 7.10%
EPS 29.88 32.72 18.42 27.52 14.14 11.10 13.28 14.46%
DPS 8.00 12.00 10.00 12.00 10.00 10.00 15.00 -9.94%
NAPS 5.15 4.89 4.64 4.00 4.45 4.42 4.34 2.89%
Adjusted Per Share Value based on latest NOSH - 210,763
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 79.10 90.61 81.11 79.04 58.67 50.97 53.50 6.73%
EPS 29.94 32.76 18.45 27.59 14.02 11.16 13.59 14.06%
DPS 8.01 12.02 10.02 12.03 9.92 10.05 15.34 -10.25%
NAPS 5.1586 4.8963 4.6482 4.0111 4.4142 4.4426 4.4397 2.53%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.76 2.68 1.82 1.91 1.60 1.45 1.70 -
P/RPS 4.76 2.96 2.25 2.42 2.71 2.86 3.25 6.56%
P/EPS 12.58 8.19 9.88 6.94 11.32 13.06 12.80 -0.28%
EY 7.95 12.21 10.12 14.41 8.84 7.65 7.81 0.29%
DY 2.13 4.48 5.49 6.28 6.25 6.90 8.82 -21.07%
P/NAPS 0.73 0.55 0.39 0.48 0.36 0.33 0.39 11.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 29/08/08 -
Price 3.55 2.61 1.93 1.86 1.71 1.53 1.72 -
P/RPS 4.50 2.88 2.38 2.36 2.89 3.02 3.29 5.35%
P/EPS 11.88 7.98 10.48 6.76 12.10 13.78 12.95 -1.42%
EY 8.42 12.54 9.54 14.79 8.27 7.25 7.72 1.45%
DY 2.25 4.60 5.18 6.45 5.85 6.54 8.72 -20.20%
P/NAPS 0.69 0.53 0.42 0.47 0.38 0.35 0.40 9.50%

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