[DAIMAN] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -44.71%
YoY- 154.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 54,623 35,458 27,619 28,042 31,694 35,965 30,519 47.25%
PBT 30,058 14,332 5,333 6,388 10,610 14,043 17,206 44.90%
Tax -6,499 -1,545 -819 -1,192 -1,289 -3,325 -2,256 102.06%
NP 23,559 12,787 4,514 5,196 9,321 10,718 14,950 35.30%
-
NP to SH 23,560 12,791 4,420 5,102 9,227 10,724 14,957 35.26%
-
Tax Rate 21.62% 10.78% 15.36% 18.66% 12.15% 23.68% 13.11% -
Total Cost 31,064 22,671 23,105 22,846 22,373 25,247 15,569 58.28%
-
Net Worth 974,782 950,369 927,783 916,700 959,009 941,773 933,756 2.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 20,849 - - - 21,125 -
Div Payout % - - 471.70% - - - 141.24% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 974,782 950,369 927,783 916,700 959,009 941,773 933,756 2.90%
NOSH 210,536 210,724 208,490 207,398 213,587 210,687 211,257 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 43.13% 36.06% 16.34% 18.53% 29.41% 29.80% 48.99% -
ROE 2.42% 1.35% 0.48% 0.56% 0.96% 1.14% 1.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.94 16.83 13.25 13.52 14.84 17.07 14.45 47.54%
EPS 11.19 6.07 2.12 2.46 4.32 5.09 7.08 35.57%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.63 4.51 4.45 4.42 4.49 4.47 4.42 3.13%
Adjusted Per Share Value based on latest NOSH - 207,398
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.99 16.87 13.14 13.34 15.08 17.11 14.52 47.26%
EPS 11.21 6.09 2.10 2.43 4.39 5.10 7.12 35.22%
DPS 0.00 0.00 9.92 0.00 0.00 0.00 10.05 -
NAPS 4.6378 4.5217 4.4142 4.3615 4.5628 4.4808 4.4426 2.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.78 1.71 1.60 1.64 1.50 1.53 1.45 -
P/RPS 6.86 10.16 12.08 12.13 10.11 8.96 10.04 -22.37%
P/EPS 15.91 28.17 75.47 66.67 34.72 30.06 20.48 -15.45%
EY 6.29 3.55 1.32 1.50 2.88 3.33 4.88 18.38%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.90 -
P/NAPS 0.38 0.38 0.36 0.37 0.33 0.34 0.33 9.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.83 1.79 1.71 1.57 1.51 1.60 1.53 -
P/RPS 7.05 10.64 12.91 11.61 10.18 9.37 10.59 -23.70%
P/EPS 16.35 29.49 80.66 63.82 34.95 31.43 21.61 -16.92%
EY 6.12 3.39 1.24 1.57 2.86 3.18 4.63 20.38%
DY 0.00 0.00 5.85 0.00 0.00 0.00 6.54 -
P/NAPS 0.40 0.40 0.38 0.36 0.34 0.36 0.35 9.28%

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