[DAIMAN] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -2.36%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 159,949 151,166 126,220 111,898 121,571 80,206 80,575 12.09%
PBT 52,807 62,873 48,247 24,213 45,683 15,442 65,907 -3.62%
Tax -11,737 -12,929 -8,062 -6,281 3,245 -3,865 325 -
NP 41,070 49,944 40,185 17,932 48,928 11,577 66,232 -7.64%
-
NP to SH 41,064 49,864 40,010 17,929 48,928 11,577 66,232 -7.65%
-
Tax Rate 22.23% 20.56% 16.71% 25.94% -7.10% 25.03% -0.49% -
Total Cost 118,879 101,222 86,035 93,966 72,643 68,629 14,343 42.21%
-
Net Worth 989,438 964,026 916,700 927,907 920,235 887,070 1,022,101 -0.53%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 25,291 20,849 21,125 32,251 21,473 26,198 20,178 3.83%
Div Payout % 61.59% 41.81% 52.80% 179.89% 43.89% 226.29% 30.47% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 989,438 964,026 916,700 927,907 920,235 887,070 1,022,101 -0.53%
NOSH 210,518 210,486 207,398 211,368 216,017 214,268 219,806 -0.71%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 25.68% 33.04% 31.84% 16.03% 40.25% 14.43% 82.20% -
ROE 4.15% 5.17% 4.36% 1.93% 5.32% 1.31% 6.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 75.98 71.82 60.86 52.94 56.28 37.43 36.66 12.90%
EPS 19.51 23.69 19.29 8.48 22.65 5.40 30.13 -6.98%
DPS 12.00 10.00 10.19 15.00 10.00 12.00 9.18 4.56%
NAPS 4.70 4.58 4.42 4.39 4.26 4.14 4.65 0.17%
Adjusted Per Share Value based on latest NOSH - 211,368
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.10 71.92 60.05 53.24 57.84 38.16 38.34 12.09%
EPS 19.54 23.72 19.04 8.53 23.28 5.51 31.51 -7.64%
DPS 12.03 9.92 10.05 15.34 10.22 12.46 9.60 3.82%
NAPS 4.7075 4.5866 4.3615 4.4148 4.3783 4.2205 4.8629 -0.53%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.85 1.94 1.64 1.23 1.64 1.72 1.44 -
P/RPS 2.43 2.70 2.69 2.32 2.91 4.59 3.93 -7.69%
P/EPS 9.48 8.19 8.50 14.50 7.24 31.83 4.78 12.07%
EY 10.54 12.21 11.76 6.90 13.81 3.14 20.92 -10.78%
DY 6.49 5.15 6.21 12.20 6.10 6.98 6.38 0.28%
P/NAPS 0.39 0.42 0.37 0.28 0.38 0.42 0.31 3.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 21/05/10 21/05/09 26/05/08 31/05/07 29/05/06 -
Price 1.80 1.94 1.57 1.35 1.69 1.64 1.41 -
P/RPS 2.37 2.70 2.58 2.55 3.00 4.38 3.85 -7.76%
P/EPS 9.23 8.19 8.14 15.92 7.46 30.35 4.68 11.97%
EY 10.84 12.21 12.29 6.28 13.40 3.29 21.37 -10.68%
DY 6.67 5.15 6.49 11.11 5.92 7.32 6.51 0.40%
P/NAPS 0.38 0.42 0.36 0.31 0.40 0.40 0.30 4.01%

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