[DAIMAN] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 45.44%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 167,808 185,860 151,903 145,742 117,790 113,132 120,648 5.64%
PBT 106,803 60,195 48,295 56,111 44,562 24,717 44,962 15.49%
Tax -19,483 -13,146 -13,151 -10,055 -7,564 -6,353 3,282 -
NP 87,320 47,049 35,144 46,056 36,998 18,364 48,244 10.38%
-
NP to SH 87,320 47,049 35,147 45,873 36,916 18,362 48,244 10.38%
-
Tax Rate 18.24% 21.84% 27.23% 17.92% 16.97% 25.70% -7.30% -
Total Cost 80,488 138,811 116,759 99,686 80,792 94,768 72,404 1.77%
-
Net Worth 1,055,953 995,364 996,100 974,782 959,009 950,160 938,392 1.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 25,254 21,055 25,291 20,849 21,125 32,251 21,473 2.73%
Div Payout % 28.92% 44.75% 71.96% 45.45% 57.23% 175.64% 44.51% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,055,953 995,364 996,100 974,782 959,009 950,160 938,392 1.98%
NOSH 210,769 210,436 210,592 210,536 213,587 214,000 216,219 -0.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 52.04% 25.31% 23.14% 31.60% 31.41% 16.23% 39.99% -
ROE 8.27% 4.73% 3.53% 4.71% 3.85% 1.93% 5.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.62 88.32 72.13 69.22 55.15 52.87 55.80 6.09%
EPS 41.43 22.36 16.69 21.79 17.28 8.58 22.31 10.85%
DPS 12.00 10.00 12.00 10.00 10.00 15.00 10.00 3.08%
NAPS 5.01 4.73 4.73 4.63 4.49 4.44 4.34 2.41%
Adjusted Per Share Value based on latest NOSH - 210,536
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.84 88.43 72.27 69.34 56.04 53.83 57.40 5.64%
EPS 41.54 22.38 16.72 21.83 17.56 8.74 22.95 10.38%
DPS 12.02 10.02 12.03 9.92 10.05 15.34 10.22 2.73%
NAPS 5.024 4.7357 4.7392 4.6378 4.5628 4.5207 4.4647 1.98%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.09 1.81 1.83 1.78 1.50 1.28 1.81 -
P/RPS 3.88 2.05 2.54 2.57 2.72 2.42 3.24 3.04%
P/EPS 7.46 8.10 10.96 8.17 8.68 14.92 8.11 -1.38%
EY 13.41 12.35 9.12 12.24 11.52 6.70 12.33 1.40%
DY 3.88 5.52 6.56 5.62 6.67 11.72 5.52 -5.70%
P/NAPS 0.62 0.38 0.39 0.38 0.33 0.29 0.42 6.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 -
Price 2.98 1.82 1.88 1.83 1.51 1.27 1.83 -
P/RPS 3.74 2.06 2.61 2.64 2.74 2.40 3.28 2.20%
P/EPS 7.19 8.14 11.26 8.40 8.74 14.80 8.20 -2.16%
EY 13.90 12.28 8.88 11.91 11.45 6.76 12.19 2.20%
DY 4.03 5.49 6.38 5.46 6.62 11.81 5.46 -4.93%
P/NAPS 0.59 0.38 0.40 0.40 0.34 0.29 0.42 5.82%

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