[DAIMAN] QoQ 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- 84.19%
YoY- 155.34%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
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 42,783 42,577 33,466 54,623 35,458 27,619 28,042 32.49%
PBT 7,670 15,366 13,150 30,058 14,332 5,333 6,388 12.95%
Tax -3,772 -2,807 -4,066 -6,499 -1,545 -819 -1,192 115.39%
NP 3,898 12,559 9,084 23,559 12,787 4,514 5,196 -17.42%
-
NP to SH 3,898 12,553 9,093 23,560 12,791 4,420 5,102 -16.41%
-
Tax Rate 49.18% 18.27% 30.92% 21.62% 10.78% 15.36% 18.66% -
Total Cost 38,885 30,018 24,382 31,064 22,671 23,105 22,846 42.50%
-
Net Worth 988,195 843,053 964,026 974,782 950,369 927,783 916,700 5.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 25,291 - - - 20,849 - -
Div Payout % - 201.48% - - - 471.70% - -
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 988,195 843,053 964,026 974,782 950,369 927,783 916,700 5.12%
NOSH 210,702 210,763 210,486 210,536 210,724 208,490 207,398 1.05%
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% 29.50% 27.14% 43.13% 36.06% 16.34% 18.53% -
ROE 0.39% 1.49% 0.94% 2.42% 1.35% 0.48% 0.56% -
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 20.20 15.90 25.94 16.83 13.25 13.52 31.09%
EPS 1.85 5.96 4.32 11.19 6.07 2.12 2.46 -17.28%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.69 4.00 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 20.26 15.92 25.99 16.87 13.14 13.34 32.52%
EPS 1.85 5.97 4.33 11.21 6.09 2.10 2.43 -16.60%
DPS 0.00 12.03 0.00 0.00 0.00 9.92 0.00 -
NAPS 4.7016 4.0111 4.5866 4.6378 4.5217 4.4142 4.3615 5.12%
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 9.45 12.20 6.86 10.16 12.08 12.13 -19.42%
P/EPS 96.22 32.07 44.91 15.91 28.17 75.47 66.67 27.68%
EY 1.04 3.12 2.23 6.29 3.55 1.32 1.50 -21.64%
DY 0.00 6.28 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.38 0.48 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 9.21 12.20 7.05 10.64 12.91 11.61 -12.75%
P/EPS 103.78 31.23 44.91 16.35 29.49 80.66 63.82 38.24%
EY 0.96 3.20 2.23 6.12 3.39 1.24 1.57 -27.93%
DY 0.00 6.45 0.00 0.00 0.00 5.85 0.00 -
P/NAPS 0.41 0.47 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