[DAIMAN] QoQ Annualized 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- 82.92%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 123,319 127,600 135,318 143,860 107,125 102,141 113,988 5.40%
PBT 36,374 41,388 49,306 56,172 29,560 16,472 19,302 52.74%
Tax -6,626 -7,742 -9,228 -13,300 -6,116 -5,146 -6,332 3.08%
NP 29,748 33,645 40,078 42,872 23,444 11,325 12,970 74.18%
-
NP to SH 29,542 33,414 39,902 42,896 23,451 11,324 12,968 73.39%
-
Tax Rate 18.22% 18.71% 18.72% 23.68% 20.69% 31.24% 32.80% -
Total Cost 93,571 93,954 95,240 100,988 83,681 90,816 101,018 -4.99%
-
Net Worth 941,030 934,764 947,936 941,773 933,814 927,469 940,815 0.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 21,146 - - - 21,127 - - -
Div Payout % 71.58% - - - 90.09% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 941,030 934,764 947,936 941,773 933,814 927,469 940,815 0.01%
NOSH 211,467 211,485 211,121 210,687 211,270 211,268 211,895 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.12% 26.37% 29.62% 29.80% 21.88% 11.09% 11.38% -
ROE 3.14% 3.57% 4.21% 4.55% 2.51% 1.22% 1.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.32 60.34 64.09 68.28 50.71 48.35 53.79 5.55%
EPS 13.97 15.80 18.90 20.36 11.10 5.36 6.12 73.62%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.45 4.42 4.49 4.47 4.42 4.39 4.44 0.15%
Adjusted Per Share Value based on latest NOSH - 210,687
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.67 60.71 64.38 68.45 50.97 48.60 54.23 5.40%
EPS 14.06 15.90 18.98 20.41 11.16 5.39 6.17 73.42%
DPS 10.06 0.00 0.00 0.00 10.05 0.00 0.00 -
NAPS 4.4772 4.4474 4.5101 4.4808 4.4429 4.4127 4.4762 0.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.60 1.64 1.50 1.53 1.45 1.23 1.28 -
P/RPS 2.74 2.72 2.34 2.24 2.86 2.54 2.38 9.87%
P/EPS 11.45 10.38 7.94 7.51 13.06 22.95 20.92 -33.16%
EY 8.73 9.63 12.60 13.31 7.66 4.36 4.78 49.57%
DY 6.25 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.36 0.37 0.33 0.34 0.33 0.28 0.29 15.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 -
Price 1.71 1.57 1.51 1.60 1.53 1.35 1.27 -
P/RPS 2.93 2.60 2.36 2.34 3.02 2.79 2.36 15.56%
P/EPS 12.24 9.94 7.99 7.86 13.78 25.19 20.75 -29.73%
EY 8.17 10.06 12.52 12.73 7.25 3.97 4.82 42.29%
DY 5.85 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.38 0.36 0.34 0.36 0.35 0.31 0.29 19.80%

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