[DAIMAN] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 16.31%
YoY- 96.78%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 159,949 151,903 173,449 166,124 151,166 145,742 122,813 19.23%
PBT 52,807 48,295 66,244 72,906 62,873 56,111 36,663 27.51%
Tax -11,737 -13,151 -17,144 -14,917 -12,929 -10,055 -4,845 80.27%
NP 41,070 35,144 49,100 57,989 49,944 46,056 31,818 18.53%
-
NP to SH 41,064 35,147 49,104 57,997 49,864 45,873 31,540 19.21%
-
Tax Rate 22.23% 27.23% 25.88% 20.46% 20.56% 17.92% 13.21% -
Total Cost 118,879 116,759 124,349 108,135 101,222 99,686 90,995 19.48%
-
Net Worth 989,438 996,100 988,195 843,053 964,026 974,782 950,369 2.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 25,291 25,291 25,291 25,291 20,849 20,849 20,849 13.72%
Div Payout % 61.59% 71.96% 51.51% 43.61% 41.81% 45.45% 66.10% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 989,438 996,100 988,195 843,053 964,026 974,782 950,369 2.71%
NOSH 210,518 210,592 210,702 210,763 210,486 210,536 210,724 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 25.68% 23.14% 28.31% 34.91% 33.04% 31.60% 25.91% -
ROE 4.15% 3.53% 4.97% 6.88% 5.17% 4.71% 3.32% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 75.98 72.13 82.32 78.82 71.82 69.22 58.28 19.32%
EPS 19.51 16.69 23.30 27.52 23.69 21.79 14.97 19.29%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 10.00 12.91%
NAPS 4.70 4.73 4.69 4.00 4.58 4.63 4.51 2.78%
Adjusted Per Share Value based on latest NOSH - 210,763
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 76.10 72.27 82.52 79.04 71.92 69.34 58.43 19.24%
EPS 19.54 16.72 23.36 27.59 23.72 21.83 15.01 19.20%
DPS 12.03 12.03 12.03 12.03 9.92 9.92 9.92 13.70%
NAPS 4.7075 4.7392 4.7016 4.0111 4.5866 4.6378 4.5217 2.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.85 1.83 1.78 1.91 1.94 1.78 1.71 -
P/RPS 2.43 2.54 2.16 2.42 2.70 2.57 2.93 -11.71%
P/EPS 9.48 10.96 7.64 6.94 8.19 8.17 11.42 -11.66%
EY 10.54 9.12 13.09 14.41 12.21 12.24 8.75 13.19%
DY 6.49 6.56 6.74 6.28 5.15 5.62 5.85 7.15%
P/NAPS 0.39 0.39 0.38 0.48 0.42 0.38 0.38 1.74%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 24/08/11 25/05/11 28/02/11 24/11/10 -
Price 1.80 1.88 1.92 1.86 1.94 1.83 1.79 -
P/RPS 2.37 2.61 2.33 2.36 2.70 2.64 3.07 -15.83%
P/EPS 9.23 11.26 8.24 6.76 8.19 8.40 11.96 -15.85%
EY 10.84 8.88 12.14 14.79 12.21 11.91 8.36 18.89%
DY 6.67 6.38 6.25 6.45 5.15 5.46 5.59 12.48%
P/NAPS 0.38 0.40 0.41 0.47 0.42 0.40 0.40 -3.35%

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