[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -56.7%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 166,125 123,548 90,082 35,458 123,319 95,700 67,659 82.30%
PBT 72,906 57,540 44,389 14,332 36,374 31,041 24,653 106.43%
Tax -14,917 -12,110 -8,044 -1,545 -6,626 -5,807 -4,614 119.11%
NP 57,989 45,430 36,345 12,787 29,748 25,234 20,039 103.46%
-
NP to SH 57,996 45,443 36,349 12,791 29,542 25,061 19,951 104.08%
-
Tax Rate 20.46% 21.05% 18.12% 10.78% 18.22% 18.71% 18.72% -
Total Cost 108,136 78,118 53,737 22,671 93,571 70,466 47,620 73.02%
-
Net Worth 951,980 964,452 975,062 950,369 941,030 934,764 947,936 0.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 25,273 - - - 21,146 - - -
Div Payout % 43.58% - - - 71.58% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 951,980 964,452 975,062 950,369 941,030 934,764 947,936 0.28%
NOSH 210,615 210,579 210,596 210,724 211,467 211,485 211,121 -0.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 34.91% 36.77% 40.35% 36.06% 24.12% 26.37% 29.62% -
ROE 6.09% 4.71% 3.73% 1.35% 3.14% 2.68% 2.10% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.88 58.67 42.77 16.83 58.32 45.25 32.05 82.58%
EPS 27.54 21.58 17.26 6.07 13.97 11.85 9.45 104.42%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.52 4.58 4.63 4.51 4.45 4.42 4.49 0.44%
Adjusted Per Share Value based on latest NOSH - 210,724
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 79.04 58.78 42.86 16.87 58.67 45.53 32.19 82.30%
EPS 27.59 21.62 17.29 6.09 14.06 11.92 9.49 104.09%
DPS 12.02 0.00 0.00 0.00 10.06 0.00 0.00 -
NAPS 4.5293 4.5887 4.6391 4.5217 4.4772 4.4474 4.5101 0.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.91 1.94 1.78 1.71 1.60 1.64 1.50 -
P/RPS 2.42 3.31 4.16 10.16 2.74 3.62 4.68 -35.65%
P/EPS 6.94 8.99 10.31 28.17 11.45 13.84 15.87 -42.47%
EY 14.42 11.12 9.70 3.55 8.73 7.23 6.30 73.94%
DY 6.28 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.38 0.36 0.37 0.33 17.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 21/05/10 24/02/10 -
Price 1.86 1.94 1.83 1.79 1.71 1.57 1.51 -
P/RPS 2.36 3.31 4.28 10.64 2.93 3.47 4.71 -36.99%
P/EPS 6.75 8.99 10.60 29.49 12.24 13.25 15.98 -43.79%
EY 14.80 11.12 9.43 3.39 8.17 7.55 6.26 77.74%
DY 6.45 0.00 0.00 0.00 5.85 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.40 0.38 0.36 0.34 13.33%

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