[DAIMAN] QoQ Cumulative 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- 184.18%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 42,783 166,125 123,548 90,082 35,458 123,319 95,700 -41.50%
PBT 7,670 72,906 57,540 44,389 14,332 36,374 31,041 -60.58%
Tax -3,772 -14,917 -12,110 -8,044 -1,545 -6,626 -5,807 -24.97%
NP 3,898 57,989 45,430 36,345 12,787 29,748 25,234 -71.17%
-
NP to SH 3,898 57,996 45,443 36,349 12,791 29,542 25,061 -71.04%
-
Tax Rate 49.18% 20.46% 21.05% 18.12% 10.78% 18.22% 18.71% -
Total Cost 38,885 108,136 78,118 53,737 22,671 93,571 70,466 -32.69%
-
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 0.39% 6.09% 4.71% 3.73% 1.35% 3.14% 2.68% -
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 20.30 78.88 58.67 42.77 16.83 58.32 45.25 -41.36%
EPS 1.85 27.54 21.58 17.26 6.07 13.97 11.85 -70.97%
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 20.36 79.04 58.78 42.86 16.87 58.67 45.53 -41.49%
EPS 1.85 27.59 21.62 17.29 6.09 14.06 11.92 -71.08%
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 8.77 2.42 3.31 4.16 10.16 2.74 3.62 80.28%
P/EPS 96.22 6.94 8.99 10.31 28.17 11.45 13.84 263.83%
EY 1.04 14.42 11.12 9.70 3.55 8.73 7.23 -72.51%
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 9.46 2.36 3.31 4.28 10.64 2.93 3.47 95.03%
P/EPS 103.78 6.75 8.99 10.60 29.49 12.24 13.25 293.90%
EY 0.96 14.80 11.12 9.43 3.39 8.17 7.55 -74.68%
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