[DAIMAN] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -15.33%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 192,699 173,517 172,652 173,449 122,813 110,400 112,246 9.42%
PBT 58,812 110,933 56,882 66,244 36,663 34,264 31,362 11.04%
Tax -24,535 -19,711 -11,804 -17,144 -4,845 -7,335 -6,931 23.44%
NP 34,277 91,222 45,078 49,100 31,818 26,929 24,431 5.80%
-
NP to SH 34,277 91,222 45,078 49,104 31,540 26,940 24,430 5.80%
-
Tax Rate 41.72% 17.77% 20.75% 25.88% 13.21% 21.41% 22.10% -
Total Cost 158,422 82,295 127,574 124,349 90,995 83,471 87,815 10.32%
-
Net Worth 1,086,811 1,065,382 985,313 988,195 950,369 941,773 943,765 2.37%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 16,842 25,254 21,055 25,291 20,849 21,125 32,251 -10.25%
Div Payout % 49.14% 27.68% 46.71% 51.51% 66.10% 78.42% 132.02% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,086,811 1,065,382 985,313 988,195 950,369 941,773 943,765 2.37%
NOSH 210,215 210,549 210,537 210,702 210,724 210,687 212,082 -0.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.79% 52.57% 26.11% 28.31% 25.91% 24.39% 21.77% -
ROE 3.15% 8.56% 4.57% 4.97% 3.32% 2.86% 2.59% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 91.67 82.41 82.01 82.32 58.28 52.40 52.93 9.58%
EPS 16.31 43.33 21.41 23.30 14.97 12.79 11.52 5.96%
DPS 8.00 12.00 10.00 12.00 10.00 10.00 15.00 -9.94%
NAPS 5.17 5.06 4.68 4.69 4.51 4.47 4.45 2.52%
Adjusted Per Share Value based on latest NOSH - 210,702
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 91.68 82.56 82.14 82.52 58.43 52.53 53.40 9.42%
EPS 16.31 43.40 21.45 23.36 15.01 12.82 11.62 5.81%
DPS 8.01 12.02 10.02 12.03 9.92 10.05 15.34 -10.25%
NAPS 5.1708 5.0689 4.6879 4.7016 4.5217 4.4808 4.4902 2.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.50 2.72 1.87 1.78 1.71 1.53 1.60 -
P/RPS 3.82 3.30 2.28 2.16 2.93 2.92 3.02 3.99%
P/EPS 21.46 6.28 8.73 7.64 11.42 11.97 13.89 7.51%
EY 4.66 15.93 11.45 13.09 8.75 8.36 7.20 -6.99%
DY 2.29 4.41 5.35 6.74 5.85 6.54 9.38 -20.93%
P/NAPS 0.68 0.54 0.40 0.38 0.38 0.34 0.36 11.17%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 26/11/13 27/11/12 24/11/11 24/11/10 25/11/09 27/11/08 -
Price 3.12 3.35 1.90 1.92 1.79 1.60 1.46 -
P/RPS 3.40 4.06 2.32 2.33 3.07 3.05 2.76 3.53%
P/EPS 19.13 7.73 8.87 8.24 11.96 12.51 12.67 7.10%
EY 5.23 12.93 11.27 12.14 8.36 7.99 7.89 -6.62%
DY 2.56 3.58 5.26 6.25 5.59 6.25 10.27 -20.66%
P/NAPS 0.60 0.66 0.41 0.41 0.40 0.36 0.33 10.47%

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