[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -6.98%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 141,832 123,319 127,600 135,318 143,860 107,125 102,141 24.44%
PBT 57,328 36,374 41,388 49,306 56,172 29,560 16,472 129.48%
Tax -6,180 -6,626 -7,742 -9,228 -13,300 -6,116 -5,146 12.97%
NP 51,148 29,748 33,645 40,078 42,872 23,444 11,325 172.97%
-
NP to SH 51,164 29,542 33,414 39,902 42,896 23,451 11,324 173.05%
-
Tax Rate 10.78% 18.22% 18.71% 18.72% 23.68% 20.69% 31.24% -
Total Cost 90,684 93,571 93,954 95,240 100,988 83,681 90,816 -0.09%
-
Net Worth 950,369 941,030 934,764 947,936 941,773 933,814 927,469 1.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 21,146 - - - 21,127 - -
Div Payout % - 71.58% - - - 90.09% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 950,369 941,030 934,764 947,936 941,773 933,814 927,469 1.63%
NOSH 210,724 211,467 211,485 211,121 210,687 211,270 211,268 -0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.06% 24.12% 26.37% 29.62% 29.80% 21.88% 11.09% -
ROE 5.38% 3.14% 3.57% 4.21% 4.55% 2.51% 1.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.31 58.32 60.34 64.09 68.28 50.71 48.35 24.65%
EPS 24.28 13.97 15.80 18.90 20.36 11.10 5.36 173.52%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.51 4.45 4.42 4.49 4.47 4.42 4.39 1.81%
Adjusted Per Share Value based on latest NOSH - 213,587
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.48 58.67 60.71 64.38 68.45 50.97 48.60 24.43%
EPS 24.34 14.06 15.90 18.98 20.41 11.16 5.39 172.95%
DPS 0.00 10.06 0.00 0.00 0.00 10.05 0.00 -
NAPS 4.5217 4.4772 4.4474 4.5101 4.4808 4.4429 4.4127 1.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.60 1.64 1.50 1.53 1.45 1.23 -
P/RPS 2.54 2.74 2.72 2.34 2.24 2.86 2.54 0.00%
P/EPS 7.04 11.45 10.38 7.94 7.51 13.06 22.95 -54.48%
EY 14.20 8.73 9.63 12.60 13.31 7.66 4.36 119.56%
DY 0.00 6.25 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.38 0.36 0.37 0.33 0.34 0.33 0.28 22.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 -
Price 1.79 1.71 1.57 1.51 1.60 1.53 1.35 -
P/RPS 2.66 2.93 2.60 2.36 2.34 3.02 2.79 -3.12%
P/EPS 7.37 12.24 9.94 7.99 7.86 13.78 25.19 -55.89%
EY 13.56 8.17 10.06 12.52 12.73 7.25 3.97 126.63%
DY 0.00 5.85 0.00 0.00 0.00 6.54 0.00 -
P/NAPS 0.40 0.38 0.36 0.34 0.36 0.35 0.31 18.50%

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