[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -54.27%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 123,319 95,700 67,659 35,965 107,125 76,606 56,994 67.52%
PBT 36,374 31,041 24,653 14,043 29,560 12,354 9,651 142.77%
Tax -6,626 -5,807 -4,614 -3,325 -6,116 -3,860 -3,166 63.83%
NP 29,748 25,234 20,039 10,718 23,444 8,494 6,485 176.84%
-
NP to SH 29,542 25,061 19,951 10,724 23,451 8,493 6,484 175.59%
-
Tax Rate 18.22% 18.71% 18.72% 23.68% 20.69% 31.24% 32.80% -
Total Cost 93,571 70,466 47,620 25,247 83,681 68,112 50,509 51.00%
-
Net Worth 941,030 934,764 947,936 941,773 933,814 927,469 940,815 0.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 21,146 - - - 21,127 - - -
Div Payout % 71.58% - - - 90.09% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 941,030 934,764 947,936 941,773 933,814 927,469 940,815 0.01%
NOSH 211,467 211,485 211,121 210,687 211,270 211,268 211,895 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.12% 26.37% 29.62% 29.80% 21.88% 11.09% 11.38% -
ROE 3.14% 2.68% 2.10% 1.14% 2.51% 0.92% 0.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.32 45.25 32.05 17.07 50.71 36.26 26.90 67.74%
EPS 13.97 11.85 9.45 5.09 11.10 4.02 3.06 175.96%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.45 4.42 4.49 4.47 4.42 4.39 4.44 0.15%
Adjusted Per Share Value based on latest NOSH - 210,687
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.67 45.53 32.19 17.11 50.97 36.45 27.12 67.50%
EPS 14.06 11.92 9.49 5.10 11.16 4.04 3.08 175.95%
DPS 10.06 0.00 0.00 0.00 10.05 0.00 0.00 -
NAPS 4.4772 4.4474 4.5101 4.4808 4.4429 4.4127 4.4762 0.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.60 1.64 1.50 1.53 1.45 1.23 1.28 -
P/RPS 2.74 3.62 4.68 8.96 2.86 3.39 4.76 -30.87%
P/EPS 11.45 13.84 15.87 30.06 13.06 30.60 41.83 -57.94%
EY 8.73 7.23 6.30 3.33 7.66 3.27 2.39 137.74%
DY 6.25 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.36 0.37 0.33 0.34 0.33 0.28 0.29 15.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 -
Price 1.71 1.57 1.51 1.60 1.53 1.35 1.27 -
P/RPS 2.93 3.47 4.71 9.37 3.02 3.72 4.72 -27.29%
P/EPS 12.24 13.25 15.98 31.43 13.78 33.58 41.50 -55.79%
EY 8.17 7.55 6.26 3.18 7.25 2.98 2.41 126.17%
DY 5.85 0.00 0.00 0.00 6.54 0.00 0.00 -
P/NAPS 0.38 0.36 0.34 0.36 0.35 0.31 0.29 19.80%

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