[DAIMAN] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -26.34%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 151,166 145,742 122,813 123,320 126,220 117,790 110,400 23.33%
PBT 62,873 56,111 36,663 36,374 48,247 44,562 34,264 49.93%
Tax -12,929 -10,055 -4,845 -6,625 -8,062 -7,564 -7,335 45.96%
NP 49,944 46,056 31,818 29,749 40,185 36,998 26,929 51.00%
-
NP to SH 49,864 45,873 31,540 29,473 40,010 36,916 26,940 50.80%
-
Tax Rate 20.56% 17.92% 13.21% 18.21% 16.71% 16.97% 21.41% -
Total Cost 101,222 99,686 90,995 93,571 86,035 80,792 83,471 13.73%
-
Net Worth 964,026 974,782 950,369 927,783 916,700 959,009 941,773 1.57%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 20,849 20,849 20,849 20,849 21,125 21,125 21,125 -0.87%
Div Payout % 41.81% 45.45% 66.10% 70.74% 52.80% 57.23% 78.42% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 964,026 974,782 950,369 927,783 916,700 959,009 941,773 1.57%
NOSH 210,486 210,536 210,724 208,490 207,398 213,587 210,687 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.04% 31.60% 25.91% 24.12% 31.84% 31.41% 24.39% -
ROE 5.17% 4.71% 3.32% 3.18% 4.36% 3.85% 2.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 71.82 69.22 58.28 59.15 60.86 55.15 52.40 23.41%
EPS 23.69 21.79 14.97 14.14 19.29 17.28 12.79 50.87%
DPS 10.00 10.00 10.00 10.00 10.19 10.00 10.00 0.00%
NAPS 4.58 4.63 4.51 4.45 4.42 4.49 4.47 1.63%
Adjusted Per Share Value based on latest NOSH - 208,490
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 71.92 69.34 58.43 58.67 60.05 56.04 52.53 23.32%
EPS 23.72 21.83 15.01 14.02 19.04 17.56 12.82 50.76%
DPS 9.92 9.92 9.92 9.92 10.05 10.05 10.05 -0.86%
NAPS 4.5866 4.6378 4.5217 4.4142 4.3615 4.5628 4.4808 1.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 1.78 1.71 1.60 1.64 1.50 1.53 -
P/RPS 2.70 2.57 2.93 2.71 2.69 2.72 2.92 -5.09%
P/EPS 8.19 8.17 11.42 11.32 8.50 8.68 11.97 -22.37%
EY 12.21 12.24 8.75 8.84 11.76 11.52 8.36 28.75%
DY 5.15 5.62 5.85 6.25 6.21 6.67 6.54 -14.73%
P/NAPS 0.42 0.38 0.38 0.36 0.37 0.33 0.34 15.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 -
Price 1.94 1.83 1.79 1.71 1.57 1.51 1.60 -
P/RPS 2.70 2.64 3.07 2.89 2.58 2.74 3.05 -7.81%
P/EPS 8.19 8.40 11.96 12.10 8.14 8.74 12.51 -24.62%
EY 12.21 11.91 8.36 8.27 12.29 11.45 7.99 32.70%
DY 5.15 5.46 5.59 5.85 6.49 6.62 6.25 -12.11%
P/NAPS 0.42 0.40 0.40 0.38 0.36 0.34 0.36 10.83%

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