[DAIMAN] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 8.38%
YoY- 123.16%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 145,742 122,813 123,320 126,220 117,790 110,400 107,126 22.71%
PBT 56,111 36,663 36,374 48,247 44,562 34,264 29,560 53.12%
Tax -10,055 -4,845 -6,625 -8,062 -7,564 -7,335 -6,116 39.17%
NP 46,056 31,818 29,749 40,185 36,998 26,929 23,444 56.66%
-
NP to SH 45,873 31,540 29,473 40,010 36,916 26,940 23,448 56.23%
-
Tax Rate 17.92% 13.21% 18.21% 16.71% 16.97% 21.41% 20.69% -
Total Cost 99,686 90,995 93,571 86,035 80,792 83,471 83,682 12.33%
-
Net Worth 974,782 950,369 927,783 916,700 959,009 941,773 933,756 2.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,849 20,849 20,849 21,125 21,125 21,125 21,125 -0.87%
Div Payout % 45.45% 66.10% 70.74% 52.80% 57.23% 78.42% 90.10% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 974,782 950,369 927,783 916,700 959,009 941,773 933,756 2.90%
NOSH 210,536 210,724 208,490 207,398 213,587 210,687 211,257 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.60% 25.91% 24.12% 31.84% 31.41% 24.39% 21.88% -
ROE 4.71% 3.32% 3.18% 4.36% 3.85% 2.86% 2.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.22 58.28 59.15 60.86 55.15 52.40 50.71 22.98%
EPS 21.79 14.97 14.14 19.29 17.28 12.79 11.10 56.58%
DPS 10.00 10.00 10.00 10.19 10.00 10.00 10.00 0.00%
NAPS 4.63 4.51 4.45 4.42 4.49 4.47 4.42 3.13%
Adjusted Per Share Value based on latest NOSH - 207,398
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.34 58.43 58.67 60.05 56.04 52.53 50.97 22.70%
EPS 21.83 15.01 14.02 19.04 17.56 12.82 11.16 56.21%
DPS 9.92 9.92 9.92 10.05 10.05 10.05 10.05 -0.86%
NAPS 4.6378 4.5217 4.4142 4.3615 4.5628 4.4808 4.4426 2.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.78 1.71 1.60 1.64 1.50 1.53 1.45 -
P/RPS 2.57 2.93 2.71 2.69 2.72 2.92 2.86 -6.86%
P/EPS 8.17 11.42 11.32 8.50 8.68 11.97 13.06 -26.79%
EY 12.24 8.75 8.84 11.76 11.52 8.36 7.65 36.68%
DY 5.62 5.85 6.25 6.21 6.67 6.54 6.90 -12.75%
P/NAPS 0.38 0.38 0.36 0.37 0.33 0.34 0.33 9.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.83 1.79 1.71 1.57 1.51 1.60 1.53 -
P/RPS 2.64 3.07 2.89 2.58 2.74 3.05 3.02 -8.55%
P/EPS 8.40 11.96 12.10 8.14 8.74 12.51 13.78 -28.04%
EY 11.91 8.36 8.27 12.29 11.45 7.99 7.25 39.09%
DY 5.46 5.59 5.85 6.49 6.62 6.25 6.54 -11.30%
P/NAPS 0.40 0.40 0.38 0.36 0.34 0.36 0.35 9.28%

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