[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -16.26%
YoY- 195.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 180,164 141,832 123,319 127,600 135,318 143,860 107,125 41.28%
PBT 88,778 57,328 36,374 41,388 49,306 56,172 29,560 107.74%
Tax -16,088 -6,180 -6,626 -7,742 -9,228 -13,300 -6,116 90.22%
NP 72,690 51,148 29,748 33,645 40,078 42,872 23,444 112.19%
-
NP to SH 72,698 51,164 29,542 33,414 39,902 42,896 23,451 112.16%
-
Tax Rate 18.12% 10.78% 18.22% 18.71% 18.72% 23.68% 20.69% -
Total Cost 107,474 90,684 93,571 93,954 95,240 100,988 83,681 18.10%
-
Net Worth 975,062 950,369 941,030 934,764 947,936 941,773 933,814 2.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 21,146 - - - 21,127 -
Div Payout % - - 71.58% - - - 90.09% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 975,062 950,369 941,030 934,764 947,936 941,773 933,814 2.91%
NOSH 210,596 210,724 211,467 211,485 211,121 210,687 211,270 -0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 40.35% 36.06% 24.12% 26.37% 29.62% 29.80% 21.88% -
ROE 7.46% 5.38% 3.14% 3.57% 4.21% 4.55% 2.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.55 67.31 58.32 60.34 64.09 68.28 50.71 41.58%
EPS 34.52 24.28 13.97 15.80 18.90 20.36 11.10 112.61%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.63 4.51 4.45 4.42 4.49 4.47 4.42 3.13%
Adjusted Per Share Value based on latest NOSH - 207,398
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.72 67.48 58.67 60.71 64.38 68.45 50.97 41.28%
EPS 34.59 24.34 14.06 15.90 18.98 20.41 11.16 112.14%
DPS 0.00 0.00 10.06 0.00 0.00 0.00 10.05 -
NAPS 4.6391 4.5217 4.4772 4.4474 4.5101 4.4808 4.4429 2.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.78 1.71 1.60 1.64 1.50 1.53 1.45 -
P/RPS 2.08 2.54 2.74 2.72 2.34 2.24 2.86 -19.08%
P/EPS 5.16 7.04 11.45 10.38 7.94 7.51 13.06 -46.06%
EY 19.39 14.20 8.73 9.63 12.60 13.31 7.66 85.42%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.90 -
P/NAPS 0.38 0.38 0.36 0.37 0.33 0.34 0.33 9.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.83 1.79 1.71 1.57 1.51 1.60 1.53 -
P/RPS 2.14 2.66 2.93 2.60 2.36 2.34 3.02 -20.46%
P/EPS 5.30 7.37 12.24 9.94 7.99 7.86 13.78 -47.02%
EY 18.86 13.56 8.17 10.06 12.52 12.73 7.25 88.81%
DY 0.00 0.00 5.85 0.00 0.00 0.00 6.54 -
P/NAPS 0.40 0.40 0.38 0.36 0.34 0.36 0.35 9.28%

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