[DAIMAN] QoQ 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- -13.96%
YoY- 1331.91%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter 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 27,619 28,042 31,694 35,965 30,519 19,612 48.35%
PBT 14,332 5,333 6,388 10,610 14,043 17,206 2,703 203.76%
Tax -1,545 -819 -1,192 -1,289 -3,325 -2,256 -694 70.41%
NP 12,787 4,514 5,196 9,321 10,718 14,950 2,009 243.06%
-
NP to SH 12,791 4,420 5,102 9,227 10,724 14,957 2,008 243.24%
-
Tax Rate 10.78% 15.36% 18.66% 12.15% 23.68% 13.11% 25.68% -
Total Cost 22,671 23,105 22,846 22,373 25,247 15,569 17,603 18.35%
-
Net Worth 950,369 927,783 916,700 959,009 941,773 933,756 927,907 1.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 20,849 - - - 21,125 - -
Div Payout % - 471.70% - - - 141.24% - -
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 950,369 927,783 916,700 959,009 941,773 933,756 927,907 1.60%
NOSH 210,724 208,490 207,398 213,587 210,687 211,257 211,368 -0.20%
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% 16.34% 18.53% 29.41% 29.80% 48.99% 10.24% -
ROE 1.35% 0.48% 0.56% 0.96% 1.14% 1.60% 0.22% -
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 13.25 13.52 14.84 17.07 14.45 9.28 48.66%
EPS 6.07 2.12 2.46 4.32 5.09 7.08 0.95 243.94%
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 13.14 13.34 15.08 17.11 14.52 9.33 48.36%
EPS 6.09 2.10 2.43 4.39 5.10 7.12 0.96 242.30%
DPS 0.00 9.92 0.00 0.00 0.00 10.05 0.00 -
NAPS 4.5217 4.4142 4.3615 4.5628 4.4808 4.4426 4.4148 1.60%
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 12.08 12.13 10.11 8.96 10.04 13.26 -16.25%
P/EPS 28.17 75.47 66.67 34.72 30.06 20.48 129.47 -63.79%
EY 3.55 1.32 1.50 2.88 3.33 4.88 0.77 176.75%
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 12.91 11.61 10.18 9.37 10.59 14.55 -18.81%
P/EPS 29.49 80.66 63.82 34.95 31.43 21.61 142.11 -64.91%
EY 3.39 1.24 1.57 2.86 3.18 4.63 0.70 185.96%
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