[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -23.58%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 113,988 130,764 112,450 102,878 112,624 131,576 99,071 9.75%
PBT 19,302 37,356 36,435 32,766 42,738 57,648 37,994 -36.20%
Tax -6,332 -8,424 -7,874 -7,269 -9,374 -12,200 5,593 -
NP 12,970 28,932 28,561 25,497 33,364 45,448 43,587 -55.26%
-
NP to SH 12,968 28,928 28,561 25,497 33,364 45,448 43,587 -55.26%
-
Tax Rate 32.80% 22.55% 21.61% 22.18% 21.93% 21.16% -14.72% -
Total Cost 101,018 101,832 83,889 77,381 79,260 86,128 55,484 48.83%
-
Net Worth 940,815 943,765 934,195 918,421 936,609 937,472 923,726 1.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 32,287 - - - 21,482 -
Div Payout % - - 113.05% - - - 49.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 940,815 943,765 934,195 918,421 936,609 937,472 923,726 1.22%
NOSH 211,895 212,082 215,252 215,591 215,808 216,007 214,820 -0.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.38% 22.13% 25.40% 24.78% 29.62% 34.54% 44.00% -
ROE 1.38% 3.07% 3.06% 2.78% 3.56% 4.85% 4.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.79 61.66 52.24 47.72 52.19 60.91 46.12 10.74%
EPS 6.12 13.64 13.27 11.83 15.46 21.04 20.29 -54.86%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 4.44 4.45 4.34 4.26 4.34 4.34 4.30 2.14%
Adjusted Per Share Value based on latest NOSH - 216,017
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.23 62.21 53.50 48.95 53.58 62.60 47.14 9.74%
EPS 6.17 13.76 13.59 12.13 15.87 21.62 20.74 -55.27%
DPS 0.00 0.00 15.36 0.00 0.00 0.00 10.22 -
NAPS 4.4762 4.4902 4.4447 4.3697 4.4562 4.4603 4.3949 1.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.60 1.70 1.64 1.81 1.98 1.80 -
P/RPS 2.38 2.59 3.25 3.44 3.47 3.25 3.90 -27.94%
P/EPS 20.92 11.73 12.81 13.87 11.71 9.41 8.87 76.72%
EY 4.78 8.53 7.81 7.21 8.54 10.63 11.27 -43.40%
DY 0.00 0.00 8.82 0.00 0.00 0.00 5.56 -
P/NAPS 0.29 0.36 0.39 0.38 0.42 0.46 0.42 -21.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 26/05/08 28/02/08 28/11/07 30/08/07 -
Price 1.27 1.46 1.72 1.69 1.83 1.94 1.95 -
P/RPS 2.36 2.37 3.29 3.54 3.51 3.18 4.23 -32.10%
P/EPS 20.75 10.70 12.96 14.29 11.84 9.22 9.61 66.66%
EY 4.82 9.34 7.71 7.00 8.45 10.85 10.41 -40.01%
DY 0.00 0.00 8.72 0.00 0.00 0.00 5.13 -
P/NAPS 0.29 0.33 0.40 0.40 0.42 0.45 0.45 -25.29%

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