[DAIMAN] YoY Annualized Quarter 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- 73.18%
YoY- -62.86%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 203,942 137,194 182,486 151,722 180,164 135,318 113,988 10.17%
PBT 27,790 109,972 58,882 39,558 88,778 49,306 19,302 6.25%
Tax -11,930 -29,526 -15,356 -12,556 -16,088 -9,228 -6,332 11.12%
NP 15,860 80,446 43,526 27,002 72,690 40,078 12,970 3.40%
-
NP to SH 15,860 80,446 43,526 27,002 72,698 39,902 12,968 3.41%
-
Tax Rate 42.93% 26.85% 26.08% 31.74% 18.12% 18.72% 32.80% -
Total Cost 188,082 56,748 138,960 124,720 107,474 95,240 101,018 10.91%
-
Net Worth 1,074,862 1,055,064 996,505 996,251 975,062 947,936 940,815 2.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,074,862 1,055,064 996,505 996,251 975,062 947,936 940,815 2.24%
NOSH 210,344 210,591 210,677 210,624 210,596 211,121 211,895 -0.12%
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 7.78% 58.64% 23.85% 17.80% 40.35% 29.62% 11.38% -
ROE 1.48% 7.62% 4.37% 2.71% 7.46% 4.21% 1.38% -
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 96.96 65.15 86.62 72.03 85.55 64.09 53.79 10.31%
EPS 7.54 38.20 20.66 12.82 34.52 18.90 6.12 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 97.03 65.27 86.82 72.19 85.72 64.38 54.23 10.17%
EPS 7.55 38.27 20.71 12.85 34.59 18.98 6.17 3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.114 5.0198 4.7412 4.74 4.6391 4.5101 4.4762 2.24%
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 2.73 4.74 2.09 2.54 2.08 2.34 2.38 2.31%
P/EPS 35.15 8.09 8.76 14.27 5.16 7.94 20.92 9.02%
EY 2.85 12.36 11.41 7.01 19.39 12.60 4.78 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.73 4.57 2.10 2.61 2.14 2.36 2.36 2.45%
P/EPS 35.15 7.80 8.81 14.66 5.30 7.99 20.75 9.17%
EY 2.85 12.82 11.35 6.82 18.86 12.52 4.82 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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