[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -74.68%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 107,125 76,606 56,994 32,691 112,450 77,159 56,312 53.59%
PBT 29,560 12,354 9,651 9,339 36,435 24,575 21,369 24.17%
Tax -6,116 -3,860 -3,166 -2,106 -7,874 -5,452 -4,687 19.43%
NP 23,444 8,494 6,485 7,233 28,561 19,123 16,682 25.49%
-
NP to SH 23,451 8,493 6,484 7,232 28,561 19,123 16,682 25.51%
-
Tax Rate 20.69% 31.24% 32.80% 22.55% 21.61% 22.19% 21.93% -
Total Cost 83,681 68,112 50,509 25,458 83,889 58,036 39,630 64.66%
-
Net Worth 933,814 927,469 940,815 943,765 934,195 918,421 936,609 -0.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 21,127 - - - 32,287 - - -
Div Payout % 90.09% - - - 113.05% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 933,814 927,469 940,815 943,765 934,195 918,421 936,609 -0.19%
NOSH 211,270 211,268 211,895 212,082 215,252 215,591 215,808 -1.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.88% 11.09% 11.38% 22.13% 25.40% 24.78% 29.62% -
ROE 2.51% 0.92% 0.69% 0.77% 3.06% 2.08% 1.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.71 36.26 26.90 15.41 52.24 35.79 26.09 55.80%
EPS 11.10 4.02 3.06 3.41 13.27 8.87 7.73 27.30%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 4.42 4.39 4.44 4.45 4.34 4.26 4.34 1.22%
Adjusted Per Share Value based on latest NOSH - 212,082
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.97 36.45 27.12 15.55 53.50 36.71 26.79 53.60%
EPS 11.16 4.04 3.08 3.44 13.59 9.10 7.94 25.50%
DPS 10.05 0.00 0.00 0.00 15.36 0.00 0.00 -
NAPS 4.4429 4.4127 4.4762 4.4902 4.4447 4.3697 4.4562 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.45 1.23 1.28 1.60 1.70 1.64 1.81 -
P/RPS 2.86 3.39 4.76 10.38 3.25 4.58 6.94 -44.65%
P/EPS 13.06 30.60 41.83 46.92 12.81 18.49 23.42 -32.27%
EY 7.66 3.27 2.39 2.13 7.81 5.41 4.27 47.69%
DY 6.90 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.33 0.28 0.29 0.36 0.39 0.38 0.42 -14.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 26/05/08 28/02/08 -
Price 1.53 1.35 1.27 1.46 1.72 1.69 1.83 -
P/RPS 3.02 3.72 4.72 9.47 3.29 4.72 7.01 -42.98%
P/EPS 13.78 33.58 41.50 42.82 12.96 19.05 23.67 -30.30%
EY 7.25 2.98 2.41 2.34 7.71 5.25 4.22 43.49%
DY 6.54 0.00 0.00 0.00 8.72 0.00 0.00 -
P/NAPS 0.35 0.31 0.29 0.33 0.40 0.40 0.42 -11.45%

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