[DAIMAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 17.88%
YoY- 25.97%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,548 90,082 35,458 123,319 95,700 67,659 35,965 127.84%
PBT 57,540 44,389 14,332 36,374 31,041 24,653 14,043 156.27%
Tax -12,110 -8,044 -1,545 -6,626 -5,807 -4,614 -3,325 136.90%
NP 45,430 36,345 12,787 29,748 25,234 20,039 10,718 162.14%
-
NP to SH 45,443 36,349 12,791 29,542 25,061 19,951 10,724 162.09%
-
Tax Rate 21.05% 18.12% 10.78% 18.22% 18.71% 18.72% 23.68% -
Total Cost 78,118 53,737 22,671 93,571 70,466 47,620 25,247 112.48%
-
Net Worth 964,452 975,062 950,369 941,030 934,764 947,936 941,773 1.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 21,146 - - - -
Div Payout % - - - 71.58% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 964,452 975,062 950,369 941,030 934,764 947,936 941,773 1.60%
NOSH 210,579 210,596 210,724 211,467 211,485 211,121 210,687 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 36.77% 40.35% 36.06% 24.12% 26.37% 29.62% 29.80% -
ROE 4.71% 3.73% 1.35% 3.14% 2.68% 2.10% 1.14% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.67 42.77 16.83 58.32 45.25 32.05 17.07 127.91%
EPS 21.58 17.26 6.07 13.97 11.85 9.45 5.09 162.18%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.58 4.63 4.51 4.45 4.42 4.49 4.47 1.63%
Adjusted Per Share Value based on latest NOSH - 208,490
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.78 42.86 16.87 58.67 45.53 32.19 17.11 127.84%
EPS 21.62 17.29 6.09 14.06 11.92 9.49 5.10 162.16%
DPS 0.00 0.00 0.00 10.06 0.00 0.00 0.00 -
NAPS 4.5887 4.6391 4.5217 4.4772 4.4474 4.5101 4.4808 1.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 1.78 1.71 1.60 1.64 1.50 1.53 -
P/RPS 3.31 4.16 10.16 2.74 3.62 4.68 8.96 -48.54%
P/EPS 8.99 10.31 28.17 11.45 13.84 15.87 30.06 -55.31%
EY 11.12 9.70 3.55 8.73 7.23 6.30 3.33 123.57%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.36 0.37 0.33 0.34 15.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 -
Price 1.94 1.83 1.79 1.71 1.57 1.51 1.60 -
P/RPS 3.31 4.28 10.64 2.93 3.47 4.71 9.37 -50.05%
P/EPS 8.99 10.60 29.49 12.24 13.25 15.98 31.43 -56.62%
EY 11.12 9.43 3.39 8.17 7.55 6.26 3.18 130.55%
DY 0.00 0.00 0.00 5.85 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.40 0.38 0.36 0.34 0.36 10.83%

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