[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 25.02%
YoY- 81.33%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,861 42,783 166,125 123,548 90,082 35,458 123,319 -27.60%
PBT 19,779 7,670 72,906 57,540 44,389 14,332 36,374 -33.30%
Tax -6,278 -3,772 -14,917 -12,110 -8,044 -1,545 -6,626 -3.52%
NP 13,501 3,898 57,989 45,430 36,345 12,787 29,748 -40.85%
-
NP to SH 13,501 3,898 57,996 45,443 36,349 12,791 29,542 -40.58%
-
Tax Rate 31.74% 49.18% 20.46% 21.05% 18.12% 10.78% 18.22% -
Total Cost 62,360 38,885 108,136 78,118 53,737 22,671 93,571 -23.64%
-
Net Worth 996,251 988,195 951,980 964,452 975,062 950,369 941,030 3.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 25,273 - - - 21,146 -
Div Payout % - - 43.58% - - - 71.58% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 996,251 988,195 951,980 964,452 975,062 950,369 941,030 3.86%
NOSH 210,624 210,702 210,615 210,579 210,596 210,724 211,467 -0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.80% 9.11% 34.91% 36.77% 40.35% 36.06% 24.12% -
ROE 1.36% 0.39% 6.09% 4.71% 3.73% 1.35% 3.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.02 20.30 78.88 58.67 42.77 16.83 58.32 -27.41%
EPS 6.41 1.85 27.54 21.58 17.26 6.07 13.97 -40.42%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 4.73 4.69 4.52 4.58 4.63 4.51 4.45 4.14%
Adjusted Per Share Value based on latest NOSH - 210,486
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.09 20.36 79.04 58.78 42.86 16.87 58.67 -27.60%
EPS 6.42 1.85 27.59 21.62 17.29 6.09 14.06 -40.61%
DPS 0.00 0.00 12.02 0.00 0.00 0.00 10.06 -
NAPS 4.74 4.7016 4.5293 4.5887 4.6391 4.5217 4.4772 3.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.83 1.78 1.91 1.94 1.78 1.71 1.60 -
P/RPS 5.08 8.77 2.42 3.31 4.16 10.16 2.74 50.74%
P/EPS 28.55 96.22 6.94 8.99 10.31 28.17 11.45 83.57%
EY 3.50 1.04 14.42 11.12 9.70 3.55 8.73 -45.53%
DY 0.00 0.00 6.28 0.00 0.00 0.00 6.25 -
P/NAPS 0.39 0.38 0.42 0.42 0.38 0.38 0.36 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.88 1.92 1.86 1.94 1.83 1.79 1.71 -
P/RPS 5.22 9.46 2.36 3.31 4.28 10.64 2.93 46.80%
P/EPS 29.33 103.78 6.75 8.99 10.60 29.49 12.24 78.78%
EY 3.41 0.96 14.80 11.12 9.43 3.39 8.17 -44.06%
DY 0.00 0.00 6.45 0.00 0.00 0.00 5.85 -
P/NAPS 0.40 0.41 0.41 0.42 0.40 0.40 0.38 3.46%

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