[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -55.17%
YoY- -61.13%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 143,860 107,125 102,141 113,988 130,764 112,450 102,878 25.02%
PBT 56,172 29,560 16,472 19,302 37,356 36,435 32,766 43.19%
Tax -13,300 -6,116 -5,146 -6,332 -8,424 -7,874 -7,269 49.54%
NP 42,872 23,444 11,325 12,970 28,932 28,561 25,497 41.35%
-
NP to SH 42,896 23,451 11,324 12,968 28,928 28,561 25,497 41.41%
-
Tax Rate 23.68% 20.69% 31.24% 32.80% 22.55% 21.61% 22.18% -
Total Cost 100,988 83,681 90,816 101,018 101,832 83,889 77,381 19.40%
-
Net Worth 941,773 933,814 927,469 940,815 943,765 934,195 918,421 1.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 21,127 - - - 32,287 - -
Div Payout % - 90.09% - - - 113.05% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 941,773 933,814 927,469 940,815 943,765 934,195 918,421 1.68%
NOSH 210,687 211,270 211,268 211,895 212,082 215,252 215,591 -1.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.80% 21.88% 11.09% 11.38% 22.13% 25.40% 24.78% -
ROE 4.55% 2.51% 1.22% 1.38% 3.07% 3.06% 2.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.28 50.71 48.35 53.79 61.66 52.24 47.72 26.95%
EPS 20.36 11.10 5.36 6.12 13.64 13.27 11.83 43.56%
DPS 0.00 10.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 4.47 4.42 4.39 4.44 4.45 4.34 4.26 3.25%
Adjusted Per Share Value based on latest NOSH - 214,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.45 50.97 48.60 54.23 62.21 53.50 48.95 25.02%
EPS 20.41 11.16 5.39 6.17 13.76 13.59 12.13 41.42%
DPS 0.00 10.05 0.00 0.00 0.00 15.36 0.00 -
NAPS 4.4808 4.4429 4.4127 4.4762 4.4902 4.4447 4.3697 1.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.53 1.45 1.23 1.28 1.60 1.70 1.64 -
P/RPS 2.24 2.86 2.54 2.38 2.59 3.25 3.44 -24.85%
P/EPS 7.51 13.06 22.95 20.92 11.73 12.81 13.87 -33.54%
EY 13.31 7.66 4.36 4.78 8.53 7.81 7.21 50.42%
DY 0.00 6.90 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.34 0.33 0.28 0.29 0.36 0.39 0.38 -7.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 26/05/08 -
Price 1.60 1.53 1.35 1.27 1.46 1.72 1.69 -
P/RPS 2.34 3.02 2.79 2.36 2.37 3.29 3.54 -24.09%
P/EPS 7.86 13.78 25.19 20.75 10.70 12.96 14.29 -32.84%
EY 12.73 7.25 3.97 4.82 9.34 7.71 7.00 48.93%
DY 0.00 6.54 0.00 0.00 0.00 8.72 0.00 -
P/NAPS 0.36 0.35 0.31 0.29 0.33 0.40 0.40 -6.77%

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