[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -26.59%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 130,764 112,450 102,878 112,624 131,576 99,071 72,877 47.50%
PBT 37,356 36,435 32,766 42,738 57,648 37,994 22,517 40.01%
Tax -8,424 -7,874 -7,269 -9,374 -12,200 5,593 -4,141 60.34%
NP 28,932 28,561 25,497 33,364 45,448 43,587 18,376 35.22%
-
NP to SH 28,928 28,561 25,497 33,364 45,448 43,587 18,376 35.21%
-
Tax Rate 22.55% 21.61% 22.18% 21.93% 21.16% -14.72% 18.39% -
Total Cost 101,832 83,889 77,381 79,260 86,128 55,484 54,501 51.52%
-
Net Worth 943,765 934,195 918,421 936,609 937,472 923,726 887,363 4.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 32,287 - - - 21,482 - -
Div Payout % - 113.05% - - - 49.29% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 943,765 934,195 918,421 936,609 937,472 923,726 887,363 4.18%
NOSH 212,082 215,252 215,591 215,808 216,007 214,820 214,339 -0.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.13% 25.40% 24.78% 29.62% 34.54% 44.00% 25.21% -
ROE 3.07% 3.06% 2.78% 3.56% 4.85% 4.72% 2.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.66 52.24 47.72 52.19 60.91 46.12 34.00 48.55%
EPS 13.64 13.27 11.83 15.46 21.04 20.29 8.57 36.20%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.45 4.34 4.26 4.34 4.34 4.30 4.14 4.91%
Adjusted Per Share Value based on latest NOSH - 216,219
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.21 53.50 48.95 53.58 62.60 47.14 34.67 47.50%
EPS 13.76 13.59 12.13 15.87 21.62 20.74 8.74 35.22%
DPS 0.00 15.36 0.00 0.00 0.00 10.22 0.00 -
NAPS 4.4902 4.4447 4.3697 4.4562 4.4603 4.3949 4.2219 4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.60 1.70 1.64 1.81 1.98 1.80 1.72 -
P/RPS 2.59 3.25 3.44 3.47 3.25 3.90 5.06 -35.93%
P/EPS 11.73 12.81 13.87 11.71 9.41 8.87 20.06 -30.00%
EY 8.53 7.81 7.21 8.54 10.63 11.27 4.98 43.01%
DY 0.00 8.82 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.36 0.39 0.38 0.42 0.46 0.42 0.42 -9.74%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 26/05/08 28/02/08 28/11/07 30/08/07 31/05/07 -
Price 1.46 1.72 1.69 1.83 1.94 1.95 1.64 -
P/RPS 2.37 3.29 3.54 3.51 3.18 4.23 4.82 -37.62%
P/EPS 10.70 12.96 14.29 11.84 9.22 9.61 19.13 -32.04%
EY 9.34 7.71 7.00 8.45 10.85 10.41 5.23 47.04%
DY 0.00 8.72 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.33 0.40 0.40 0.42 0.45 0.45 0.40 -12.00%

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