[DAIMAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -54.27%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 44,959 42,783 35,458 35,965 32,691 32,894 20,472 13.99%
PBT 14,020 7,670 14,332 14,043 9,339 14,412 10,146 5.53%
Tax -3,830 -3,772 -1,545 -3,325 -2,106 -3,050 -1,964 11.76%
NP 10,190 3,898 12,787 10,718 7,233 11,362 8,182 3.72%
-
NP to SH 10,190 3,898 12,791 10,724 7,232 11,362 8,182 3.72%
-
Tax Rate 27.32% 49.18% 10.78% 23.68% 22.55% 21.16% 19.36% -
Total Cost 34,769 38,885 22,671 25,247 25,458 21,532 12,290 18.90%
-
Net Worth 985,313 988,195 950,369 941,773 943,765 937,472 903,875 1.44%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 985,313 988,195 950,369 941,773 943,765 937,472 903,875 1.44%
NOSH 210,537 210,702 210,724 210,687 212,082 216,007 214,188 -0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.67% 9.11% 36.06% 29.80% 22.13% 34.54% 39.97% -
ROE 1.03% 0.39% 1.35% 1.14% 0.77% 1.21% 0.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.35 20.30 16.83 17.07 15.41 15.23 9.56 14.31%
EPS 4.84 1.85 6.07 5.09 3.41 5.26 3.82 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.68 4.69 4.51 4.47 4.45 4.34 4.22 1.73%
Adjusted Per Share Value based on latest NOSH - 210,687
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.39 20.36 16.87 17.11 15.55 15.65 9.74 13.99%
EPS 4.85 1.85 6.09 5.10 3.44 5.41 3.89 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6879 4.7016 4.5217 4.4808 4.4902 4.4603 4.3004 1.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.87 1.78 1.71 1.53 1.60 1.98 1.42 -
P/RPS 8.76 8.77 10.16 8.96 10.38 13.00 14.86 -8.42%
P/EPS 38.64 96.22 28.17 30.06 46.92 37.64 37.17 0.64%
EY 2.59 1.04 3.55 3.33 2.13 2.66 2.69 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.34 0.36 0.46 0.34 2.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 29/11/06 -
Price 1.90 1.92 1.79 1.60 1.46 1.94 1.53 -
P/RPS 8.90 9.46 10.64 9.37 9.47 12.74 16.01 -9.31%
P/EPS 39.26 103.78 29.49 31.43 42.82 36.88 40.05 -0.33%
EY 2.55 0.96 3.39 3.18 2.34 2.71 2.50 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.40 0.36 0.33 0.45 0.36 2.18%

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