[DAIMAN] QoQ TTM 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- 8.7%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,903 173,449 166,124 151,166 145,742 122,813 123,320 14.86%
PBT 48,295 66,244 72,906 62,873 56,111 36,663 36,374 20.73%
Tax -13,151 -17,144 -14,917 -12,929 -10,055 -4,845 -6,625 57.75%
NP 35,144 49,100 57,989 49,944 46,056 31,818 29,749 11.71%
-
NP to SH 35,147 49,104 57,997 49,864 45,873 31,540 29,473 12.41%
-
Tax Rate 27.23% 25.88% 20.46% 20.56% 17.92% 13.21% 18.21% -
Total Cost 116,759 124,349 108,135 101,222 99,686 90,995 93,571 15.85%
-
Net Worth 996,100 988,195 843,053 964,026 974,782 950,369 927,783 4.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 25,291 25,291 25,291 20,849 20,849 20,849 20,849 13.70%
Div Payout % 71.96% 51.51% 43.61% 41.81% 45.45% 66.10% 70.74% -
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 996,100 988,195 843,053 964,026 974,782 950,369 927,783 4.83%
NOSH 210,592 210,702 210,763 210,486 210,536 210,724 208,490 0.66%
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 23.14% 28.31% 34.91% 33.04% 31.60% 25.91% 24.12% -
ROE 3.53% 4.97% 6.88% 5.17% 4.71% 3.32% 3.18% -
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 72.13 82.32 78.82 71.82 69.22 58.28 59.15 14.09%
EPS 16.69 23.30 27.52 23.69 21.79 14.97 14.14 11.65%
DPS 12.00 12.00 12.00 10.00 10.00 10.00 10.00 12.88%
NAPS 4.73 4.69 4.00 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 72.27 82.52 79.04 71.92 69.34 58.43 58.67 14.86%
EPS 16.72 23.36 27.59 23.72 21.83 15.01 14.02 12.42%
DPS 12.03 12.03 12.03 9.92 9.92 9.92 9.92 13.67%
NAPS 4.7392 4.7016 4.0111 4.5866 4.6378 4.5217 4.4142 4.83%
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 2.54 2.16 2.42 2.70 2.57 2.93 2.71 -4.21%
P/EPS 10.96 7.64 6.94 8.19 8.17 11.42 11.32 -2.12%
EY 9.12 13.09 14.41 12.21 12.24 8.75 8.84 2.09%
DY 6.56 6.74 6.28 5.15 5.62 5.85 6.25 3.27%
P/NAPS 0.39 0.38 0.48 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 2.61 2.33 2.36 2.70 2.64 3.07 2.89 -6.55%
P/EPS 11.26 8.24 6.76 8.19 8.40 11.96 12.10 -4.67%
EY 8.88 12.14 14.79 12.21 11.91 8.36 8.27 4.84%
DY 6.38 6.25 6.45 5.15 5.46 5.59 5.85 5.93%
P/NAPS 0.40 0.41 0.47 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