[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -12.68%
YoY- -55.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 135,318 143,860 107,125 102,141 113,988 130,764 112,450 13.09%
PBT 49,306 56,172 29,560 16,472 19,302 37,356 36,435 22.27%
Tax -9,228 -13,300 -6,116 -5,146 -6,332 -8,424 -7,874 11.12%
NP 40,078 42,872 23,444 11,325 12,970 28,932 28,561 25.26%
-
NP to SH 39,902 42,896 23,451 11,324 12,968 28,928 28,561 24.89%
-
Tax Rate 18.72% 23.68% 20.69% 31.24% 32.80% 22.55% 21.61% -
Total Cost 95,240 100,988 83,681 90,816 101,018 101,832 83,889 8.80%
-
Net Worth 947,936 941,773 933,814 927,469 940,815 943,765 934,195 0.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 21,127 - - - 32,287 -
Div Payout % - - 90.09% - - - 113.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 947,936 941,773 933,814 927,469 940,815 943,765 934,195 0.97%
NOSH 211,121 210,687 211,270 211,268 211,895 212,082 215,252 -1.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.62% 29.80% 21.88% 11.09% 11.38% 22.13% 25.40% -
ROE 4.21% 4.55% 2.51% 1.22% 1.38% 3.07% 3.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.09 68.28 50.71 48.35 53.79 61.66 52.24 14.55%
EPS 18.90 20.36 11.10 5.36 6.12 13.64 13.27 26.50%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 4.49 4.47 4.42 4.39 4.44 4.45 4.34 2.28%
Adjusted Per Share Value based on latest NOSH - 211,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.38 68.45 50.97 48.60 54.23 62.21 53.50 13.09%
EPS 18.98 20.41 11.16 5.39 6.17 13.76 13.59 24.86%
DPS 0.00 0.00 10.05 0.00 0.00 0.00 15.36 -
NAPS 4.5101 4.4808 4.4429 4.4127 4.4762 4.4902 4.4447 0.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.50 1.53 1.45 1.23 1.28 1.60 1.70 -
P/RPS 2.34 2.24 2.86 2.54 2.38 2.59 3.25 -19.61%
P/EPS 7.94 7.51 13.06 22.95 20.92 11.73 12.81 -27.24%
EY 12.60 13.31 7.66 4.36 4.78 8.53 7.81 37.43%
DY 0.00 0.00 6.90 0.00 0.00 0.00 8.82 -
P/NAPS 0.33 0.34 0.33 0.28 0.29 0.36 0.39 -10.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 -
Price 1.51 1.60 1.53 1.35 1.27 1.46 1.72 -
P/RPS 2.36 2.34 3.02 2.79 2.36 2.37 3.29 -19.81%
P/EPS 7.99 7.86 13.78 25.19 20.75 10.70 12.96 -27.49%
EY 12.52 12.73 7.25 3.97 4.82 9.34 7.71 38.03%
DY 0.00 0.00 6.54 0.00 0.00 0.00 8.72 -
P/NAPS 0.34 0.36 0.35 0.31 0.29 0.33 0.40 -10.24%

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