[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 86.04%
YoY- 207.7%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 35,458 123,319 95,700 67,659 35,965 107,125 76,606 -40.13%
PBT 14,332 36,374 31,041 24,653 14,043 29,560 12,354 10.39%
Tax -1,545 -6,626 -5,807 -4,614 -3,325 -6,116 -3,860 -45.65%
NP 12,787 29,748 25,234 20,039 10,718 23,444 8,494 31.31%
-
NP to SH 12,791 29,542 25,061 19,951 10,724 23,451 8,493 31.35%
-
Tax Rate 10.78% 18.22% 18.71% 18.72% 23.68% 20.69% 31.24% -
Total Cost 22,671 93,571 70,466 47,620 25,247 83,681 68,112 -51.93%
-
Net Worth 950,369 941,030 934,764 947,936 941,773 933,814 927,469 1.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 21,146 - - - 21,127 - -
Div Payout % - 71.58% - - - 90.09% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 950,369 941,030 934,764 947,936 941,773 933,814 927,469 1.63%
NOSH 210,724 211,467 211,485 211,121 210,687 211,270 211,268 -0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.06% 24.12% 26.37% 29.62% 29.80% 21.88% 11.09% -
ROE 1.35% 3.14% 2.68% 2.10% 1.14% 2.51% 0.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.83 58.32 45.25 32.05 17.07 50.71 36.26 -40.02%
EPS 6.07 13.97 11.85 9.45 5.09 11.10 4.02 31.58%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.51 4.45 4.42 4.49 4.47 4.42 4.39 1.81%
Adjusted Per Share Value based on latest NOSH - 213,587
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.87 58.67 45.53 32.19 17.11 50.97 36.45 -40.13%
EPS 6.09 14.06 11.92 9.49 5.10 11.16 4.04 31.43%
DPS 0.00 10.06 0.00 0.00 0.00 10.05 0.00 -
NAPS 4.5217 4.4772 4.4474 4.5101 4.4808 4.4429 4.4127 1.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.60 1.64 1.50 1.53 1.45 1.23 -
P/RPS 10.16 2.74 3.62 4.68 8.96 2.86 3.39 107.73%
P/EPS 28.17 11.45 13.84 15.87 30.06 13.06 30.60 -5.36%
EY 3.55 8.73 7.23 6.30 3.33 7.66 3.27 5.62%
DY 0.00 6.25 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.38 0.36 0.37 0.33 0.34 0.33 0.28 22.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 -
Price 1.79 1.71 1.57 1.51 1.60 1.53 1.35 -
P/RPS 10.64 2.93 3.47 4.71 9.37 3.02 3.72 101.36%
P/EPS 29.49 12.24 13.25 15.98 31.43 13.78 33.58 -8.28%
EY 3.39 8.17 7.55 6.26 3.18 7.25 2.98 8.96%
DY 0.00 5.85 0.00 0.00 0.00 6.54 0.00 -
P/NAPS 0.40 0.38 0.36 0.34 0.36 0.35 0.31 18.50%

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