[DAIMAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 37.03%
YoY- 101.05%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 122,813 123,320 126,220 117,790 110,400 107,126 111,898 6.39%
PBT 36,663 36,374 48,247 44,562 34,264 29,560 24,213 31.82%
Tax -4,845 -6,625 -8,062 -7,564 -7,335 -6,116 -6,281 -15.87%
NP 31,818 29,749 40,185 36,998 26,929 23,444 17,932 46.51%
-
NP to SH 31,540 29,473 40,010 36,916 26,940 23,448 17,929 45.67%
-
Tax Rate 13.21% 18.21% 16.71% 16.97% 21.41% 20.69% 25.94% -
Total Cost 90,995 93,571 86,035 80,792 83,471 83,682 93,966 -2.11%
-
Net Worth 950,369 927,783 916,700 959,009 941,773 933,756 927,907 1.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,849 20,849 21,125 21,125 21,125 21,125 32,251 -25.21%
Div Payout % 66.10% 70.74% 52.80% 57.23% 78.42% 90.10% 179.89% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 950,369 927,783 916,700 959,009 941,773 933,756 927,907 1.60%
NOSH 210,724 208,490 207,398 213,587 210,687 211,257 211,368 -0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.91% 24.12% 31.84% 31.41% 24.39% 21.88% 16.03% -
ROE 3.32% 3.18% 4.36% 3.85% 2.86% 2.51% 1.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.28 59.15 60.86 55.15 52.40 50.71 52.94 6.61%
EPS 14.97 14.14 19.29 17.28 12.79 11.10 8.48 46.01%
DPS 10.00 10.00 10.19 10.00 10.00 10.00 15.00 -23.66%
NAPS 4.51 4.45 4.42 4.49 4.47 4.42 4.39 1.81%
Adjusted Per Share Value based on latest NOSH - 213,587
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.43 58.67 60.05 56.04 52.53 50.97 53.24 6.39%
EPS 15.01 14.02 19.04 17.56 12.82 11.16 8.53 45.70%
DPS 9.92 9.92 10.05 10.05 10.05 10.05 15.34 -25.19%
NAPS 4.5217 4.4142 4.3615 4.5628 4.4808 4.4426 4.4148 1.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.60 1.64 1.50 1.53 1.45 1.23 -
P/RPS 2.93 2.71 2.69 2.72 2.92 2.86 2.32 16.82%
P/EPS 11.42 11.32 8.50 8.68 11.97 13.06 14.50 -14.70%
EY 8.75 8.84 11.76 11.52 8.36 7.65 6.90 17.14%
DY 5.85 6.25 6.21 6.67 6.54 6.90 12.20 -38.70%
P/NAPS 0.38 0.36 0.37 0.33 0.34 0.33 0.28 22.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 21/05/09 -
Price 1.79 1.71 1.57 1.51 1.60 1.53 1.35 -
P/RPS 3.07 2.89 2.58 2.74 3.05 3.02 2.55 13.15%
P/EPS 11.96 12.10 8.14 8.74 12.51 13.78 15.92 -17.34%
EY 8.36 8.27 12.29 11.45 7.99 7.25 6.28 20.99%
DY 5.59 5.85 6.49 6.62 6.25 6.54 11.11 -36.71%
P/NAPS 0.40 0.38 0.36 0.34 0.36 0.35 0.31 18.50%

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