[DAIMAN] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -2.36%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 117,790 110,400 107,126 111,898 113,132 112,246 112,449 3.13%
PBT 44,562 34,264 29,560 24,213 24,717 31,362 36,435 14.32%
Tax -7,564 -7,335 -6,116 -6,281 -6,353 -6,931 -7,875 -2.64%
NP 36,998 26,929 23,444 17,932 18,364 24,431 28,560 18.77%
-
NP to SH 36,916 26,940 23,448 17,929 18,362 24,430 28,560 18.60%
-
Tax Rate 16.97% 21.41% 20.69% 25.94% 25.70% 22.10% 21.61% -
Total Cost 80,792 83,471 83,682 93,966 94,768 87,815 83,889 -2.46%
-
Net Worth 959,009 941,773 933,756 927,907 950,160 943,765 933,149 1.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,125 21,125 21,125 32,251 32,251 32,251 32,251 -24.51%
Div Payout % 57.23% 78.42% 90.10% 179.89% 175.64% 132.02% 112.93% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 959,009 941,773 933,756 927,907 950,160 943,765 933,149 1.83%
NOSH 213,587 210,687 211,257 211,368 214,000 212,082 215,011 -0.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.41% 24.39% 21.88% 16.03% 16.23% 21.77% 25.40% -
ROE 3.85% 2.86% 2.51% 1.93% 1.93% 2.59% 3.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.15 52.40 50.71 52.94 52.87 52.93 52.30 3.59%
EPS 17.28 12.79 11.10 8.48 8.58 11.52 13.28 19.13%
DPS 10.00 10.00 10.00 15.00 15.00 15.00 15.00 -23.62%
NAPS 4.49 4.47 4.42 4.39 4.44 4.45 4.34 2.28%
Adjusted Per Share Value based on latest NOSH - 211,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.04 52.53 50.97 53.24 53.83 53.40 53.50 3.13%
EPS 17.56 12.82 11.16 8.53 8.74 11.62 13.59 18.57%
DPS 10.05 10.05 10.05 15.34 15.34 15.34 15.34 -24.50%
NAPS 4.5628 4.4808 4.4426 4.4148 4.5207 4.4902 4.4397 1.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.50 1.53 1.45 1.23 1.28 1.60 1.70 -
P/RPS 2.72 2.92 2.86 2.32 2.42 3.02 3.25 -11.16%
P/EPS 8.68 11.97 13.06 14.50 14.92 13.89 12.80 -22.75%
EY 11.52 8.36 7.65 6.90 6.70 7.20 7.81 29.48%
DY 6.67 6.54 6.90 12.20 11.72 9.38 8.82 -16.95%
P/NAPS 0.33 0.34 0.33 0.28 0.29 0.36 0.39 -10.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 -
Price 1.51 1.60 1.53 1.35 1.27 1.46 1.72 -
P/RPS 2.74 3.05 3.02 2.55 2.40 2.76 3.29 -11.45%
P/EPS 8.74 12.51 13.78 15.92 14.80 12.67 12.95 -23.00%
EY 11.45 7.99 7.25 6.28 6.76 7.89 7.72 29.96%
DY 6.62 6.25 6.54 11.11 11.81 10.27 8.72 -16.73%
P/NAPS 0.34 0.36 0.35 0.31 0.29 0.33 0.40 -10.24%

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