[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -93.28%
YoY- -69.53%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170,477 117,373 75,861 42,783 166,125 123,548 90,082 53.05%
PBT 50,533 37,442 19,779 7,670 72,906 57,540 44,389 9.03%
Tax -11,747 -8,931 -6,278 -3,772 -14,917 -12,110 -8,044 28.74%
NP 38,786 28,511 13,501 3,898 57,989 45,430 36,345 4.43%
-
NP to SH 38,786 28,511 13,501 3,898 57,996 45,443 36,349 4.42%
-
Tax Rate 23.25% 23.85% 31.74% 49.18% 20.46% 21.05% 18.12% -
Total Cost 131,691 88,862 62,360 38,885 108,136 78,118 53,737 81.86%
-
Net Worth 977,019 989,672 996,251 988,195 951,980 964,452 975,062 0.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,056 - - - 25,273 - - -
Div Payout % 54.29% - - - 43.58% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 977,019 989,672 996,251 988,195 951,980 964,452 975,062 0.13%
NOSH 210,564 210,568 210,624 210,702 210,615 210,579 210,596 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.75% 24.29% 17.80% 9.11% 34.91% 36.77% 40.35% -
ROE 3.97% 2.88% 1.36% 0.39% 6.09% 4.71% 3.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.96 55.74 36.02 20.30 78.88 58.67 42.77 53.08%
EPS 18.42 13.54 6.41 1.85 27.54 21.58 17.26 4.43%
DPS 10.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 4.64 4.70 4.73 4.69 4.52 4.58 4.63 0.14%
Adjusted Per Share Value based on latest NOSH - 210,702
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 81.11 55.84 36.09 20.36 79.04 58.78 42.86 53.05%
EPS 18.45 13.56 6.42 1.85 27.59 21.62 17.29 4.42%
DPS 10.02 0.00 0.00 0.00 12.02 0.00 0.00 -
NAPS 4.6485 4.7087 4.74 4.7016 4.5293 4.5887 4.6391 0.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.82 1.85 1.83 1.78 1.91 1.94 1.78 -
P/RPS 2.25 3.32 5.08 8.77 2.42 3.31 4.16 -33.64%
P/EPS 9.88 13.66 28.55 96.22 6.94 8.99 10.31 -2.80%
EY 10.12 7.32 3.50 1.04 14.42 11.12 9.70 2.86%
DY 5.49 0.00 0.00 0.00 6.28 0.00 0.00 -
P/NAPS 0.39 0.39 0.39 0.38 0.42 0.42 0.38 1.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 25/05/11 28/02/11 -
Price 1.93 1.80 1.88 1.92 1.86 1.94 1.83 -
P/RPS 2.38 3.23 5.22 9.46 2.36 3.31 4.28 -32.40%
P/EPS 10.48 13.29 29.33 103.78 6.75 8.99 10.60 -0.75%
EY 9.54 7.52 3.41 0.96 14.80 11.12 9.43 0.77%
DY 5.18 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.42 0.38 0.40 0.41 0.41 0.42 0.40 3.30%

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