[DAIMAN] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 368.09%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,694 35,965 30,519 19,612 24,304 32,691 35,291 -6.89%
PBT 10,610 14,043 17,206 2,703 312 9,339 11,859 -7.13%
Tax -1,289 -3,325 -2,256 -694 -1,060 -2,106 -2,421 -34.23%
NP 9,321 10,718 14,950 2,009 -748 7,233 9,438 -0.82%
-
NP to SH 9,227 10,724 14,957 2,008 -749 7,232 9,438 -1.49%
-
Tax Rate 12.15% 23.68% 13.11% 25.68% 339.74% 22.55% 20.41% -
Total Cost 22,373 25,247 15,569 17,603 25,052 25,458 25,853 -9.16%
-
Net Worth 959,009 941,773 933,756 927,907 950,160 943,765 933,149 1.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 21,125 - - - 32,251 -
Div Payout % - - 141.24% - - - 341.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 959,009 941,773 933,756 927,907 950,160 943,765 933,149 1.83%
NOSH 213,587 210,687 211,257 211,368 214,000 212,082 215,011 -0.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.41% 29.80% 48.99% 10.24% -3.08% 22.13% 26.74% -
ROE 0.96% 1.14% 1.60% 0.22% -0.08% 0.77% 1.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.84 17.07 14.45 9.28 11.36 15.41 16.41 -6.46%
EPS 4.32 5.09 7.08 0.95 -0.35 3.41 4.39 -1.06%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 4.49 4.47 4.42 4.39 4.44 4.45 4.34 2.28%
Adjusted Per Share Value based on latest NOSH - 211,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.08 17.11 14.52 9.33 11.56 15.55 16.79 -6.89%
EPS 4.39 5.10 7.12 0.96 -0.36 3.44 4.49 -1.48%
DPS 0.00 0.00 10.05 0.00 0.00 0.00 15.34 -
NAPS 4.5628 4.4808 4.4426 4.4148 4.5207 4.4902 4.4397 1.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.50 1.53 1.45 1.23 1.28 1.60 1.70 -
P/RPS 10.11 8.96 10.04 13.26 11.27 10.38 10.36 -1.61%
P/EPS 34.72 30.06 20.48 129.47 -365.71 46.92 38.73 -7.00%
EY 2.88 3.33 4.88 0.77 -0.27 2.13 2.58 7.58%
DY 0.00 0.00 6.90 0.00 0.00 0.00 8.82 -
P/NAPS 0.33 0.34 0.33 0.28 0.29 0.36 0.39 -10.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 21/05/09 25/02/09 27/11/08 29/08/08 -
Price 1.51 1.60 1.53 1.35 1.27 1.46 1.72 -
P/RPS 10.18 9.37 10.59 14.55 11.18 9.47 10.48 -1.91%
P/EPS 34.95 31.43 21.61 142.11 -362.86 42.82 39.18 -7.31%
EY 2.86 3.18 4.63 0.70 -0.28 2.34 2.55 7.92%
DY 0.00 0.00 6.54 0.00 0.00 0.00 8.72 -
P/NAPS 0.34 0.36 0.35 0.31 0.29 0.33 0.40 -10.24%

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