[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 4.27%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 112,450 102,878 112,624 131,576 99,071 72,877 69,734 37.55%
PBT 36,435 32,766 42,738 57,648 37,994 22,517 28,804 16.97%
Tax -7,874 -7,269 -9,374 -12,200 5,593 -4,141 -4,754 40.03%
NP 28,561 25,497 33,364 45,448 43,587 18,376 24,050 12.15%
-
NP to SH 28,561 25,497 33,364 45,448 43,587 18,376 24,050 12.15%
-
Tax Rate 21.61% 22.18% 21.93% 21.16% -14.72% 18.39% 16.50% -
Total Cost 83,889 77,381 79,260 86,128 55,484 54,501 45,684 50.01%
-
Net Worth 934,195 918,421 936,609 937,472 923,726 887,363 904,554 2.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 32,287 - - - 21,482 - - -
Div Payout % 113.05% - - - 49.29% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 934,195 918,421 936,609 937,472 923,726 887,363 904,554 2.17%
NOSH 215,252 215,591 215,808 216,007 214,820 214,339 214,349 0.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.40% 24.78% 29.62% 34.54% 44.00% 25.21% 34.49% -
ROE 3.06% 2.78% 3.56% 4.85% 4.72% 2.07% 2.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.24 47.72 52.19 60.91 46.12 34.00 32.53 37.17%
EPS 13.27 11.83 15.46 21.04 20.29 8.57 11.22 11.84%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.34 4.26 4.34 4.34 4.30 4.14 4.22 1.88%
Adjusted Per Share Value based on latest NOSH - 216,007
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.50 48.95 53.58 62.60 47.14 34.67 33.18 37.54%
EPS 13.59 12.13 15.87 21.62 20.74 8.74 11.44 12.17%
DPS 15.36 0.00 0.00 0.00 10.22 0.00 0.00 -
NAPS 4.4447 4.3697 4.4562 4.4603 4.3949 4.2219 4.3037 2.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.70 1.64 1.81 1.98 1.80 1.72 1.39 -
P/RPS 3.25 3.44 3.47 3.25 3.90 5.06 4.27 -16.65%
P/EPS 12.81 13.87 11.71 9.41 8.87 20.06 12.39 2.24%
EY 7.81 7.21 8.54 10.63 11.27 4.98 8.07 -2.16%
DY 8.82 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.39 0.38 0.42 0.46 0.42 0.42 0.33 11.79%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 26/05/08 28/02/08 28/11/07 30/08/07 31/05/07 27/02/07 -
Price 1.72 1.69 1.83 1.94 1.95 1.64 1.68 -
P/RPS 3.29 3.54 3.51 3.18 4.23 4.82 5.16 -25.94%
P/EPS 12.96 14.29 11.84 9.22 9.61 19.13 14.97 -9.17%
EY 7.71 7.00 8.45 10.85 10.41 5.23 6.68 10.04%
DY 8.72 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.40 0.40 0.42 0.45 0.45 0.40 0.40 0.00%

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