[DAIMAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 107.09%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 127,600 135,318 143,860 107,125 102,141 113,988 130,764 -1.62%
PBT 41,388 49,306 56,172 29,560 16,472 19,302 37,356 7.07%
Tax -7,742 -9,228 -13,300 -6,116 -5,146 -6,332 -8,424 -5.47%
NP 33,645 40,078 42,872 23,444 11,325 12,970 28,932 10.59%
-
NP to SH 33,414 39,902 42,896 23,451 11,324 12,968 28,928 10.09%
-
Tax Rate 18.71% 18.72% 23.68% 20.69% 31.24% 32.80% 22.55% -
Total Cost 93,954 95,240 100,988 83,681 90,816 101,018 101,832 -5.23%
-
Net Worth 934,764 947,936 941,773 933,814 927,469 940,815 943,765 -0.63%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 21,127 - - - -
Div Payout % - - - 90.09% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 934,764 947,936 941,773 933,814 927,469 940,815 943,765 -0.63%
NOSH 211,485 211,121 210,687 211,270 211,268 211,895 212,082 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.37% 29.62% 29.80% 21.88% 11.09% 11.38% 22.13% -
ROE 3.57% 4.21% 4.55% 2.51% 1.22% 1.38% 3.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.34 64.09 68.28 50.71 48.35 53.79 61.66 -1.43%
EPS 15.80 18.90 20.36 11.10 5.36 6.12 13.64 10.30%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.42 4.49 4.47 4.42 4.39 4.44 4.45 -0.45%
Adjusted Per Share Value based on latest NOSH - 211,257
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.71 64.38 68.45 50.97 48.60 54.23 62.21 -1.61%
EPS 15.90 18.98 20.41 11.16 5.39 6.17 13.76 10.12%
DPS 0.00 0.00 0.00 10.05 0.00 0.00 0.00 -
NAPS 4.4474 4.5101 4.4808 4.4429 4.4127 4.4762 4.4902 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.64 1.50 1.53 1.45 1.23 1.28 1.60 -
P/RPS 2.72 2.34 2.24 2.86 2.54 2.38 2.59 3.32%
P/EPS 10.38 7.94 7.51 13.06 22.95 20.92 11.73 -7.83%
EY 9.63 12.60 13.31 7.66 4.36 4.78 8.53 8.43%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.34 0.33 0.28 0.29 0.36 1.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 -
Price 1.57 1.51 1.60 1.53 1.35 1.27 1.46 -
P/RPS 2.60 2.36 2.34 3.02 2.79 2.36 2.37 6.37%
P/EPS 9.94 7.99 7.86 13.78 25.19 20.75 10.70 -4.79%
EY 10.06 12.52 12.73 7.25 3.97 4.82 9.34 5.08%
DY 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.35 0.31 0.29 0.33 5.97%

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