[DAIMAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -11.59%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 164,730 180,164 141,832 123,319 127,600 135,318 143,860 9.46%
PBT 76,720 88,778 57,328 36,374 41,388 49,306 56,172 23.12%
Tax -16,146 -16,088 -6,180 -6,626 -7,742 -9,228 -13,300 13.81%
NP 60,573 72,690 51,148 29,748 33,645 40,078 42,872 25.93%
-
NP to SH 60,590 72,698 51,164 29,542 33,414 39,902 42,896 25.91%
-
Tax Rate 21.05% 18.12% 10.78% 18.22% 18.71% 18.72% 23.68% -
Total Cost 104,157 107,474 90,684 93,571 93,954 95,240 100,988 2.08%
-
Net Worth 964,452 975,062 950,369 941,030 934,764 947,936 941,773 1.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 21,146 - - - -
Div Payout % - - - 71.58% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 964,452 975,062 950,369 941,030 934,764 947,936 941,773 1.60%
NOSH 210,579 210,596 210,724 211,467 211,485 211,121 210,687 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.77% 40.35% 36.06% 24.12% 26.37% 29.62% 29.80% -
ROE 6.28% 7.46% 5.38% 3.14% 3.57% 4.21% 4.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.23 85.55 67.31 58.32 60.34 64.09 68.28 9.50%
EPS 28.77 34.52 24.28 13.97 15.80 18.90 20.36 25.95%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.58 4.63 4.51 4.45 4.42 4.49 4.47 1.63%
Adjusted Per Share Value based on latest NOSH - 208,490
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 78.38 85.72 67.48 58.67 60.71 64.38 68.45 9.46%
EPS 28.83 34.59 24.34 14.06 15.90 18.98 20.41 25.91%
DPS 0.00 0.00 0.00 10.06 0.00 0.00 0.00 -
NAPS 4.5887 4.6391 4.5217 4.4772 4.4474 4.5101 4.4808 1.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 1.78 1.71 1.60 1.64 1.50 1.53 -
P/RPS 2.48 2.08 2.54 2.74 2.72 2.34 2.24 7.02%
P/EPS 6.74 5.16 7.04 11.45 10.38 7.94 7.51 -6.96%
EY 14.83 19.39 14.20 8.73 9.63 12.60 13.31 7.48%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.36 0.37 0.33 0.34 15.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 -
Price 1.94 1.83 1.79 1.71 1.57 1.51 1.60 -
P/RPS 2.48 2.14 2.66 2.93 2.60 2.36 2.34 3.95%
P/EPS 6.74 5.30 7.37 12.24 9.94 7.99 7.86 -9.74%
EY 14.83 18.86 13.56 8.17 10.06 12.52 12.73 10.72%
DY 0.00 0.00 0.00 5.85 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.40 0.38 0.36 0.34 0.36 10.83%

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