[DAIMAN] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -24.84%
YoY- -61.94%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 110,400 107,126 111,898 113,132 112,246 112,449 121,571 -6.21%
PBT 34,264 29,560 24,213 24,717 31,362 36,435 45,683 -17.43%
Tax -7,335 -6,116 -6,281 -6,353 -6,931 -7,875 3,245 -
NP 26,929 23,444 17,932 18,364 24,431 28,560 48,928 -32.81%
-
NP to SH 26,940 23,448 17,929 18,362 24,430 28,560 48,928 -32.79%
-
Tax Rate 21.41% 20.69% 25.94% 25.70% 22.10% 21.61% -7.10% -
Total Cost 83,471 83,682 93,966 94,768 87,815 83,889 72,643 9.69%
-
Net Worth 941,773 933,756 927,907 950,160 943,765 933,149 920,235 1.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 21,125 21,125 32,251 32,251 32,251 32,251 21,473 -1.08%
Div Payout % 78.42% 90.10% 179.89% 175.64% 132.02% 112.93% 43.89% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 941,773 933,756 927,907 950,160 943,765 933,149 920,235 1.55%
NOSH 210,687 211,257 211,368 214,000 212,082 215,011 216,017 -1.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.39% 21.88% 16.03% 16.23% 21.77% 25.40% 40.25% -
ROE 2.86% 2.51% 1.93% 1.93% 2.59% 3.06% 5.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.40 50.71 52.94 52.87 52.93 52.30 56.28 -4.64%
EPS 12.79 11.10 8.48 8.58 11.52 13.28 22.65 -31.65%
DPS 10.00 10.00 15.00 15.00 15.00 15.00 10.00 0.00%
NAPS 4.47 4.42 4.39 4.44 4.45 4.34 4.26 3.25%
Adjusted Per Share Value based on latest NOSH - 214,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.53 50.97 53.24 53.83 53.40 53.50 57.84 -6.21%
EPS 12.82 11.16 8.53 8.74 11.62 13.59 23.28 -32.79%
DPS 10.05 10.05 15.34 15.34 15.34 15.34 10.22 -1.11%
NAPS 4.4808 4.4426 4.4148 4.5207 4.4902 4.4397 4.3783 1.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.53 1.45 1.23 1.28 1.60 1.70 1.64 -
P/RPS 2.92 2.86 2.32 2.42 3.02 3.25 2.91 0.22%
P/EPS 11.97 13.06 14.50 14.92 13.89 12.80 7.24 39.77%
EY 8.36 7.65 6.90 6.70 7.20 7.81 13.81 -28.41%
DY 6.54 6.90 12.20 11.72 9.38 8.82 6.10 4.74%
P/NAPS 0.34 0.33 0.28 0.29 0.36 0.39 0.38 -7.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 26/05/08 -
Price 1.60 1.53 1.35 1.27 1.46 1.72 1.69 -
P/RPS 3.05 3.02 2.55 2.40 2.76 3.29 3.00 1.10%
P/EPS 12.51 13.78 15.92 14.80 12.67 12.95 7.46 41.10%
EY 7.99 7.25 6.28 6.76 7.89 7.72 13.40 -29.13%
DY 6.25 6.54 11.11 11.81 10.27 8.72 5.92 3.67%
P/NAPS 0.36 0.35 0.31 0.29 0.33 0.40 0.40 -6.77%

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