[DAIMAN] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -28.42%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 199,629 167,808 185,860 151,903 145,742 117,790 113,132 9.92%
PBT 54,248 106,803 60,195 48,295 56,111 44,562 24,717 13.99%
Tax -23,623 -19,483 -13,146 -13,151 -10,055 -7,564 -6,353 24.45%
NP 30,625 87,320 47,049 35,144 46,056 36,998 18,364 8.89%
-
NP to SH 30,625 87,320 47,049 35,147 45,873 36,916 18,362 8.89%
-
Tax Rate 43.55% 18.24% 21.84% 27.23% 17.92% 16.97% 25.70% -
Total Cost 169,004 80,488 138,811 116,759 99,686 80,792 94,768 10.11%
-
Net Worth 1,075,507 1,055,953 995,364 996,100 974,782 959,009 950,160 2.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 16,842 25,254 21,055 25,291 20,849 21,125 32,251 -10.25%
Div Payout % 55.00% 28.92% 44.75% 71.96% 45.45% 57.23% 175.64% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,075,507 1,055,953 995,364 996,100 974,782 959,009 950,160 2.08%
NOSH 210,471 210,769 210,436 210,592 210,536 213,587 214,000 -0.27%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.34% 52.04% 25.31% 23.14% 31.60% 31.41% 16.23% -
ROE 2.85% 8.27% 4.73% 3.53% 4.71% 3.85% 1.93% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 94.85 79.62 88.32 72.13 69.22 55.15 52.87 10.22%
EPS 14.55 41.43 22.36 16.69 21.79 17.28 8.58 9.19%
DPS 8.00 12.00 10.00 12.00 10.00 10.00 15.00 -9.94%
NAPS 5.11 5.01 4.73 4.73 4.63 4.49 4.44 2.36%
Adjusted Per Share Value based on latest NOSH - 210,592
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 94.98 79.84 88.43 72.27 69.34 56.04 53.83 9.92%
EPS 14.57 41.54 22.38 16.72 21.83 17.56 8.74 8.88%
DPS 8.01 12.02 10.02 12.03 9.92 10.05 15.34 -10.25%
NAPS 5.117 5.024 4.7357 4.7392 4.6378 4.5628 4.5207 2.08%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.65 3.09 1.81 1.83 1.78 1.50 1.28 -
P/RPS 2.79 3.88 2.05 2.54 2.57 2.72 2.42 2.39%
P/EPS 18.21 7.46 8.10 10.96 8.17 8.68 14.92 3.37%
EY 5.49 13.41 12.35 9.12 12.24 11.52 6.70 -3.26%
DY 3.02 3.88 5.52 6.56 5.62 6.67 11.72 -20.22%
P/NAPS 0.52 0.62 0.38 0.39 0.38 0.33 0.29 10.21%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 -
Price 2.65 2.98 1.82 1.88 1.83 1.51 1.27 -
P/RPS 2.79 3.74 2.06 2.61 2.64 2.74 2.40 2.54%
P/EPS 18.21 7.19 8.14 11.26 8.40 8.74 14.80 3.51%
EY 5.49 13.90 12.28 8.88 11.91 11.45 6.76 -3.40%
DY 3.02 4.03 5.49 6.38 5.46 6.62 11.81 -20.32%
P/NAPS 0.52 0.59 0.38 0.40 0.40 0.34 0.29 10.21%

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