[DAIMAN] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -15.33%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170,476 159,949 151,903 173,449 166,124 151,166 145,742 11.02%
PBT 50,532 52,807 48,295 66,244 72,906 62,873 56,111 -6.74%
Tax -11,746 -11,737 -13,151 -17,144 -14,917 -12,929 -10,055 10.92%
NP 38,786 41,070 35,144 49,100 57,989 49,944 46,056 -10.83%
-
NP to SH 38,786 41,064 35,147 49,104 57,997 49,864 45,873 -10.59%
-
Tax Rate 23.24% 22.23% 27.23% 25.88% 20.46% 20.56% 17.92% -
Total Cost 131,690 118,879 116,759 124,349 108,135 101,222 99,686 20.41%
-
Net Worth 976,967 989,438 996,100 988,195 843,053 964,026 974,782 0.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,055 25,291 25,291 25,291 25,291 20,849 20,849 0.65%
Div Payout % 54.29% 61.59% 71.96% 51.51% 43.61% 41.81% 45.45% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 976,967 989,438 996,100 988,195 843,053 964,026 974,782 0.14%
NOSH 210,553 210,518 210,592 210,702 210,763 210,486 210,536 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.75% 25.68% 23.14% 28.31% 34.91% 33.04% 31.60% -
ROE 3.97% 4.15% 3.53% 4.97% 6.88% 5.17% 4.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.97 75.98 72.13 82.32 78.82 71.82 69.22 11.02%
EPS 18.42 19.51 16.69 23.30 27.52 23.69 21.79 -10.60%
DPS 10.00 12.00 12.00 12.00 12.00 10.00 10.00 0.00%
NAPS 4.64 4.70 4.73 4.69 4.00 4.58 4.63 0.14%
Adjusted Per Share Value based on latest NOSH - 210,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 81.11 76.10 72.27 82.52 79.04 71.92 69.34 11.02%
EPS 18.45 19.54 16.72 23.36 27.59 23.72 21.83 -10.61%
DPS 10.02 12.03 12.03 12.03 12.03 9.92 9.92 0.67%
NAPS 4.6482 4.7075 4.7392 4.7016 4.0111 4.5866 4.6378 0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.82 1.85 1.83 1.78 1.91 1.94 1.78 -
P/RPS 2.25 2.43 2.54 2.16 2.42 2.70 2.57 -8.49%
P/EPS 9.88 9.48 10.96 7.64 6.94 8.19 8.17 13.52%
EY 10.12 10.54 9.12 13.09 14.41 12.21 12.24 -11.91%
DY 5.49 6.49 6.56 6.74 6.28 5.15 5.62 -1.54%
P/NAPS 0.39 0.39 0.39 0.38 0.48 0.42 0.38 1.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 25/05/11 28/02/11 -
Price 1.93 1.80 1.88 1.92 1.86 1.94 1.83 -
P/RPS 2.38 2.37 2.61 2.33 2.36 2.70 2.64 -6.68%
P/EPS 10.48 9.23 11.26 8.24 6.76 8.19 8.40 15.90%
EY 9.54 10.84 8.88 12.14 14.79 12.21 11.91 -13.76%
DY 5.18 6.67 6.38 6.25 6.45 5.15 5.46 -3.45%
P/NAPS 0.42 0.38 0.40 0.41 0.47 0.42 0.40 3.30%

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