[DAIMAN] QoQ TTM 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- 7.3%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 112,449 121,571 120,648 111,625 99,203 80,206 81,889 23.56%
PBT 36,435 45,683 44,962 42,261 37,995 15,442 9,042 153.43%
Tax -7,875 3,245 3,282 4,507 5,593 -3,865 -3,771 63.45%
NP 28,560 48,928 48,244 46,768 43,588 11,577 5,271 208.80%
-
NP to SH 28,560 48,928 48,244 46,768 43,588 11,577 5,271 208.80%
-
Tax Rate 21.61% -7.10% -7.30% -10.66% -14.72% 25.03% 41.71% -
Total Cost 83,889 72,643 72,404 64,857 55,615 68,629 76,618 6.23%
-
Net Worth 933,149 920,235 938,392 937,472 923,353 887,070 906,003 1.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 32,251 21,473 21,473 21,473 21,473 26,198 26,198 14.87%
Div Payout % 112.93% 43.89% 44.51% 45.91% 49.26% 226.29% 497.02% -
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 933,149 920,235 938,392 937,472 923,353 887,070 906,003 1.98%
NOSH 215,011 216,017 216,219 216,007 214,733 214,268 214,692 0.09%
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% 40.25% 39.99% 41.90% 43.94% 14.43% 6.44% -
ROE 3.06% 5.32% 5.14% 4.99% 4.72% 1.31% 0.58% -
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 52.30 56.28 55.80 51.68 46.20 37.43 38.14 23.45%
EPS 13.28 22.65 22.31 21.65 20.30 5.40 2.46 208.05%
DPS 15.00 10.00 10.00 10.00 10.00 12.00 12.20 14.78%
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 57.84 57.40 53.11 47.20 38.16 38.96 23.56%
EPS 13.59 23.28 22.95 22.25 20.74 5.51 2.51 208.65%
DPS 15.34 10.22 10.22 10.22 10.22 12.46 12.46 14.88%
NAPS 4.4397 4.3783 4.4647 4.4603 4.3931 4.2205 4.3106 1.98%
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 2.91 3.24 3.83 3.90 4.59 3.64 -7.28%
P/EPS 12.80 7.24 8.11 9.15 8.87 31.83 56.62 -62.92%
EY 7.81 13.81 12.33 10.93 11.28 3.14 1.77 169.26%
DY 8.82 6.10 5.52 5.05 5.56 6.98 8.78 0.30%
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 3.00 3.28 3.75 4.22 4.38 4.40 -17.63%
P/EPS 12.95 7.46 8.20 8.96 9.61 30.35 68.43 -67.07%
EY 7.72 13.40 12.19 11.16 10.41 3.29 1.46 203.82%
DY 8.72 5.92 5.46 5.15 5.13 7.32 7.26 13.00%
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