[DAIMAN] QoQ 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- -28.3%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,619 28,042 31,694 35,965 30,519 19,612 24,304 8.92%
PBT 5,333 6,388 10,610 14,043 17,206 2,703 312 567.01%
Tax -819 -1,192 -1,289 -3,325 -2,256 -694 -1,060 -15.83%
NP 4,514 5,196 9,321 10,718 14,950 2,009 -748 -
-
NP to SH 4,420 5,102 9,227 10,724 14,957 2,008 -749 -
-
Tax Rate 15.36% 18.66% 12.15% 23.68% 13.11% 25.68% 339.74% -
Total Cost 23,105 22,846 22,373 25,247 15,569 17,603 25,052 -5.26%
-
Net Worth 927,783 916,700 959,009 941,773 933,756 927,907 950,160 -1.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,849 - - - 21,125 - - -
Div Payout % 471.70% - - - 141.24% - - -
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 927,783 916,700 959,009 941,773 933,756 927,907 950,160 -1.58%
NOSH 208,490 207,398 213,587 210,687 211,257 211,368 214,000 -1.72%
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 16.34% 18.53% 29.41% 29.80% 48.99% 10.24% -3.08% -
ROE 0.48% 0.56% 0.96% 1.14% 1.60% 0.22% -0.08% -
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 13.25 13.52 14.84 17.07 14.45 9.28 11.36 10.83%
EPS 2.12 2.46 4.32 5.09 7.08 0.95 -0.35 -
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 13.14 13.34 15.08 17.11 14.52 9.33 11.56 8.94%
EPS 2.10 2.43 4.39 5.10 7.12 0.96 -0.36 -
DPS 9.92 0.00 0.00 0.00 10.05 0.00 0.00 -
NAPS 4.4142 4.3615 4.5628 4.4808 4.4426 4.4148 4.5207 -1.58%
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 12.08 12.13 10.11 8.96 10.04 13.26 11.27 4.74%
P/EPS 75.47 66.67 34.72 30.06 20.48 129.47 -365.71 -
EY 1.32 1.50 2.88 3.33 4.88 0.77 -0.27 -
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 12.91 11.61 10.18 9.37 10.59 14.55 11.18 10.09%
P/EPS 80.66 63.82 34.95 31.43 21.61 142.11 -362.86 -
EY 1.24 1.57 2.86 3.18 4.63 0.70 -0.28 -
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