[DAIMAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 176.12%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 95,700 67,659 35,965 107,125 76,606 56,994 32,691 104.77%
PBT 31,041 24,653 14,043 29,560 12,354 9,651 9,339 122.88%
Tax -5,807 -4,614 -3,325 -6,116 -3,860 -3,166 -2,106 96.75%
NP 25,234 20,039 10,718 23,444 8,494 6,485 7,233 130.20%
-
NP to SH 25,061 19,951 10,724 23,451 8,493 6,484 7,232 129.16%
-
Tax Rate 18.71% 18.72% 23.68% 20.69% 31.24% 32.80% 22.55% -
Total Cost 70,466 47,620 25,247 83,681 68,112 50,509 25,458 97.26%
-
Net Worth 934,764 947,936 941,773 933,814 927,469 940,815 943,765 -0.63%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 21,127 - - - -
Div Payout % - - - 90.09% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 934,764 947,936 941,773 933,814 927,469 940,815 943,765 -0.63%
NOSH 211,485 211,121 210,687 211,270 211,268 211,895 212,082 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.37% 29.62% 29.80% 21.88% 11.09% 11.38% 22.13% -
ROE 2.68% 2.10% 1.14% 2.51% 0.92% 0.69% 0.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.25 32.05 17.07 50.71 36.26 26.90 15.41 105.19%
EPS 11.85 9.45 5.09 11.10 4.02 3.06 3.41 129.60%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.42 4.49 4.47 4.42 4.39 4.44 4.45 -0.45%
Adjusted Per Share Value based on latest NOSH - 211,257
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.53 32.19 17.11 50.97 36.45 27.12 15.55 104.79%
EPS 11.92 9.49 5.10 11.16 4.04 3.08 3.44 129.16%
DPS 0.00 0.00 0.00 10.05 0.00 0.00 0.00 -
NAPS 4.4474 4.5101 4.4808 4.4429 4.4127 4.4762 4.4902 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.64 1.50 1.53 1.45 1.23 1.28 1.60 -
P/RPS 3.62 4.68 8.96 2.86 3.39 4.76 10.38 -50.48%
P/EPS 13.84 15.87 30.06 13.06 30.60 41.83 46.92 -55.72%
EY 7.23 6.30 3.33 7.66 3.27 2.39 2.13 126.02%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.34 0.33 0.28 0.29 0.36 1.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 -
Price 1.57 1.51 1.60 1.53 1.35 1.27 1.46 -
P/RPS 3.47 4.71 9.37 3.02 3.72 4.72 9.47 -48.82%
P/EPS 13.25 15.98 31.43 13.78 33.58 41.50 42.82 -54.28%
EY 7.55 6.26 3.18 7.25 2.98 2.41 2.34 118.50%
DY 0.00 0.00 0.00 6.54 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.36 0.35 0.31 0.29 0.33 5.97%

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