[DAIMAN] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 84.19%
YoY- 155.34%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 40,576 46,285 33,077 54,623 31,694 24,304 23,418 9.58%
PBT 11,292 15,422 12,109 30,058 10,610 312 6,957 8.39%
Tax -3,620 -3,848 -2,506 -6,499 -1,289 -1,060 -1,638 14.11%
NP 7,672 11,574 9,603 23,559 9,321 -748 5,319 6.28%
-
NP to SH 7,672 11,574 9,603 23,560 9,227 -749 5,319 6.28%
-
Tax Rate 32.06% 24.95% 20.70% 21.62% 12.15% 339.74% 23.54% -
Total Cost 32,904 34,711 23,474 31,064 22,373 25,052 18,099 10.46%
-
Net Worth 1,055,953 995,364 996,100 974,782 959,009 950,160 938,392 1.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,055,953 995,364 996,100 974,782 959,009 950,160 938,392 1.98%
NOSH 210,769 210,436 210,592 210,536 213,587 214,000 216,219 -0.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.91% 25.01% 29.03% 43.13% 29.41% -3.08% 22.71% -
ROE 0.73% 1.16% 0.96% 2.42% 0.96% -0.08% 0.57% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.25 21.99 15.71 25.94 14.84 11.36 10.83 10.05%
EPS 3.64 5.50 4.56 11.19 4.32 -0.35 2.46 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.01 4.73 4.73 4.63 4.49 4.44 4.34 2.41%
Adjusted Per Share Value based on latest NOSH - 210,536
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.31 22.02 15.74 25.99 15.08 11.56 11.14 9.59%
EPS 3.65 5.51 4.57 11.21 4.39 -0.36 2.53 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.024 4.7357 4.7392 4.6378 4.5628 4.5207 4.4647 1.98%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.09 1.81 1.83 1.78 1.50 1.28 1.81 -
P/RPS 16.05 8.23 11.65 6.86 10.11 11.27 16.71 -0.66%
P/EPS 84.89 32.91 40.13 15.91 34.72 -365.71 73.58 2.40%
EY 1.18 3.04 2.49 6.29 2.88 -0.27 1.36 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.38 0.39 0.38 0.33 0.29 0.42 6.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 -
Price 2.98 1.82 1.88 1.83 1.51 1.27 1.83 -
P/RPS 15.48 8.27 11.97 7.05 10.18 11.18 16.90 -1.45%
P/EPS 81.87 33.09 41.23 16.35 34.95 -362.86 74.39 1.60%
EY 1.22 3.02 2.43 6.12 2.86 -0.28 1.34 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.40 0.40 0.34 0.29 0.42 5.82%

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