[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 42.09%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 171,132 166,125 164,730 180,164 141,832 123,319 127,600 21.59%
PBT 30,680 72,906 76,720 88,778 57,328 36,374 41,388 -18.07%
Tax -15,088 -14,917 -16,146 -16,088 -6,180 -6,626 -7,742 55.95%
NP 15,592 57,989 60,573 72,690 51,148 29,748 33,645 -40.08%
-
NP to SH 15,592 57,996 60,590 72,698 51,164 29,542 33,414 -39.81%
-
Tax Rate 49.18% 20.46% 21.05% 18.12% 10.78% 18.22% 18.71% -
Total Cost 155,540 108,136 104,157 107,474 90,684 93,571 93,954 39.90%
-
Net Worth 988,195 951,980 964,452 975,062 950,369 941,030 934,764 3.77%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 25,273 - - - 21,146 - -
Div Payout % - 43.58% - - - 71.58% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 988,195 951,980 964,452 975,062 950,369 941,030 934,764 3.77%
NOSH 210,702 210,615 210,579 210,596 210,724 211,467 211,485 -0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.11% 34.91% 36.77% 40.35% 36.06% 24.12% 26.37% -
ROE 1.58% 6.09% 6.28% 7.46% 5.38% 3.14% 3.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.22 78.88 78.23 85.55 67.31 58.32 60.34 21.88%
EPS 7.40 27.54 28.77 34.52 24.28 13.97 15.80 -39.66%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.69 4.52 4.58 4.63 4.51 4.45 4.42 4.02%
Adjusted Per Share Value based on latest NOSH - 210,536
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.42 79.04 78.38 85.72 67.48 58.67 60.71 21.59%
EPS 7.42 27.59 28.83 34.59 24.34 14.06 15.90 -39.80%
DPS 0.00 12.02 0.00 0.00 0.00 10.06 0.00 -
NAPS 4.7016 4.5293 4.5887 4.6391 4.5217 4.4772 4.4474 3.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.78 1.91 1.94 1.78 1.71 1.60 1.64 -
P/RPS 2.19 2.42 2.48 2.08 2.54 2.74 2.72 -13.44%
P/EPS 24.05 6.94 6.74 5.16 7.04 11.45 10.38 75.00%
EY 4.16 14.42 14.83 19.39 14.20 8.73 9.63 -42.82%
DY 0.00 6.28 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.38 0.42 0.42 0.38 0.38 0.36 0.37 1.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 21/05/10 -
Price 1.92 1.86 1.94 1.83 1.79 1.71 1.57 -
P/RPS 2.36 2.36 2.48 2.14 2.66 2.93 2.60 -6.24%
P/EPS 25.95 6.75 6.74 5.30 7.37 12.24 9.94 89.48%
EY 3.85 14.80 14.83 18.86 13.56 8.17 10.06 -47.25%
DY 0.00 6.45 0.00 0.00 0.00 5.85 0.00 -
P/NAPS 0.41 0.41 0.42 0.40 0.40 0.38 0.36 9.04%

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