[DAIMAN] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -61.4%
YoY- 78.22%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,077 42,783 42,577 33,466 54,623 35,458 27,619 12.73%
PBT 12,109 7,670 15,366 13,150 30,058 14,332 5,333 72.49%
Tax -2,506 -3,772 -2,807 -4,066 -6,499 -1,545 -819 110.33%
NP 9,603 3,898 12,559 9,084 23,559 12,787 4,514 65.18%
-
NP to SH 9,603 3,898 12,553 9,093 23,560 12,791 4,420 67.51%
-
Tax Rate 20.70% 49.18% 18.27% 30.92% 21.62% 10.78% 15.36% -
Total Cost 23,474 38,885 30,018 24,382 31,064 22,671 23,105 1.05%
-
Net Worth 996,100 988,195 843,053 964,026 974,782 950,369 927,783 4.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 25,291 - - - 20,849 -
Div Payout % - - 201.48% - - - 471.70% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 996,100 988,195 843,053 964,026 974,782 950,369 927,783 4.83%
NOSH 210,592 210,702 210,763 210,486 210,536 210,724 208,490 0.66%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.03% 9.11% 29.50% 27.14% 43.13% 36.06% 16.34% -
ROE 0.96% 0.39% 1.49% 0.94% 2.42% 1.35% 0.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.71 20.30 20.20 15.90 25.94 16.83 13.25 11.98%
EPS 4.56 1.85 5.96 4.32 11.19 6.07 2.12 66.39%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 4.73 4.69 4.00 4.58 4.63 4.51 4.45 4.14%
Adjusted Per Share Value based on latest NOSH - 210,486
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.74 20.36 20.26 15.92 25.99 16.87 13.14 12.75%
EPS 4.57 1.85 5.97 4.33 11.21 6.09 2.10 67.69%
DPS 0.00 0.00 12.03 0.00 0.00 0.00 9.92 -
NAPS 4.7392 4.7016 4.0111 4.5866 4.6378 4.5217 4.4142 4.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.83 1.78 1.91 1.94 1.78 1.71 1.60 -
P/RPS 11.65 8.77 9.45 12.20 6.86 10.16 12.08 -2.38%
P/EPS 40.13 96.22 32.07 44.91 15.91 28.17 75.47 -34.29%
EY 2.49 1.04 3.12 2.23 6.29 3.55 1.32 52.49%
DY 0.00 0.00 6.28 0.00 0.00 0.00 6.25 -
P/NAPS 0.39 0.38 0.48 0.42 0.38 0.38 0.36 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.88 1.92 1.86 1.94 1.83 1.79 1.71 -
P/RPS 11.97 9.46 9.21 12.20 7.05 10.64 12.91 -4.90%
P/EPS 41.23 103.78 31.23 44.91 16.35 29.49 80.66 -35.99%
EY 2.43 0.96 3.20 2.23 6.12 3.39 1.24 56.40%
DY 0.00 0.00 6.45 0.00 0.00 0.00 5.85 -
P/NAPS 0.40 0.41 0.47 0.42 0.40 0.40 0.38 3.46%

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