[DAIMAN] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 8.38%
YoY- 123.16%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 196,601 159,949 151,166 126,220 111,898 121,571 80,206 16.10%
PBT 77,680 52,807 62,873 48,247 24,213 45,683 15,442 30.86%
Tax -14,412 -11,737 -12,929 -8,062 -6,281 3,245 -3,865 24.50%
NP 63,268 41,070 49,944 40,185 17,932 48,928 11,577 32.68%
-
NP to SH 63,268 41,064 49,864 40,010 17,929 48,928 11,577 32.68%
-
Tax Rate 18.55% 22.23% 20.56% 16.71% 25.94% -7.10% 25.03% -
Total Cost 133,333 118,879 101,222 86,035 93,966 72,643 68,629 11.69%
-
Net Worth 1,012,889 989,438 964,026 916,700 927,907 920,235 887,070 2.23%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 21,055 25,291 20,849 21,125 32,251 21,473 26,198 -3.57%
Div Payout % 33.28% 61.59% 41.81% 52.80% 179.89% 43.89% 226.29% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,012,889 989,438 964,026 916,700 927,907 920,235 887,070 2.23%
NOSH 210,579 210,518 210,486 207,398 211,368 216,017 214,268 -0.28%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.18% 25.68% 33.04% 31.84% 16.03% 40.25% 14.43% -
ROE 6.25% 4.15% 5.17% 4.36% 1.93% 5.32% 1.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.36 75.98 71.82 60.86 52.94 56.28 37.43 16.43%
EPS 30.04 19.51 23.69 19.29 8.48 22.65 5.40 33.07%
DPS 10.00 12.00 10.00 10.19 15.00 10.00 12.00 -2.99%
NAPS 4.81 4.70 4.58 4.42 4.39 4.26 4.14 2.52%
Adjusted Per Share Value based on latest NOSH - 207,398
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.54 76.10 71.92 60.05 53.24 57.84 38.16 16.10%
EPS 30.10 19.54 23.72 19.04 8.53 23.28 5.51 32.67%
DPS 10.02 12.03 9.92 10.05 15.34 10.22 12.46 -3.56%
NAPS 4.8191 4.7075 4.5866 4.3615 4.4148 4.3783 4.2205 2.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.99 1.85 1.94 1.64 1.23 1.64 1.72 -
P/RPS 2.13 2.43 2.70 2.69 2.32 2.91 4.59 -12.00%
P/EPS 6.62 9.48 8.19 8.50 14.50 7.24 31.83 -23.00%
EY 15.10 10.54 12.21 11.76 6.90 13.81 3.14 29.88%
DY 5.03 6.49 5.15 6.21 12.20 6.10 6.98 -5.30%
P/NAPS 0.41 0.39 0.42 0.37 0.28 0.38 0.42 -0.40%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 25/05/11 21/05/10 21/05/09 26/05/08 31/05/07 -
Price 2.77 1.80 1.94 1.57 1.35 1.69 1.64 -
P/RPS 2.97 2.37 2.70 2.58 2.55 3.00 4.38 -6.26%
P/EPS 9.22 9.23 8.19 8.14 15.92 7.46 30.35 -17.99%
EY 10.85 10.84 12.21 12.29 6.28 13.40 3.29 21.98%
DY 3.61 6.67 5.15 6.49 11.11 5.92 7.32 -11.10%
P/NAPS 0.58 0.38 0.42 0.36 0.31 0.40 0.40 6.38%

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