[DAIMAN] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 137.2%
YoY- -24.99%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 123,319 107,125 112,450 99,071 88,160 85,732 89,728 5.44%
PBT 36,374 29,560 36,435 37,994 59,534 25,419 25,617 6.01%
Tax -6,626 -6,116 -7,874 5,593 -1,427 -3,150 -4,634 6.13%
NP 29,748 23,444 28,561 43,587 58,107 22,269 20,983 5.98%
-
NP to SH 29,542 23,451 28,561 43,587 58,107 22,269 20,983 5.86%
-
Tax Rate 18.22% 20.69% 21.61% -14.72% 2.40% 12.39% 18.09% -
Total Cost 93,571 83,681 83,889 55,484 30,053 63,463 68,745 5.27%
-
Net Worth 941,030 933,814 934,195 923,726 909,424 988,734 964,993 -0.41%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 21,146 21,127 32,287 21,482 26,233 20,224 15,709 5.07%
Div Payout % 71.58% 90.09% 113.05% 49.29% 45.15% 90.82% 74.87% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 941,030 933,814 934,195 923,726 909,424 988,734 964,993 -0.41%
NOSH 211,467 211,270 215,252 214,820 218,611 224,712 224,417 -0.98%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 24.12% 21.88% 25.40% 44.00% 65.91% 25.98% 23.39% -
ROE 3.14% 2.51% 3.06% 4.72% 6.39% 2.25% 2.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.32 50.71 52.24 46.12 40.33 38.15 39.98 6.49%
EPS 13.97 11.10 13.27 20.29 26.58 9.91 9.35 6.91%
DPS 10.00 10.00 15.00 10.00 12.00 9.00 7.00 6.12%
NAPS 4.45 4.42 4.34 4.30 4.16 4.40 4.30 0.57%
Adjusted Per Share Value based on latest NOSH - 214,733
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.67 50.97 53.50 47.14 41.94 40.79 42.69 5.43%
EPS 14.06 11.16 13.59 20.74 27.65 10.60 9.98 5.87%
DPS 10.06 10.05 15.36 10.22 12.48 9.62 7.47 5.08%
NAPS 4.4772 4.4429 4.4447 4.3949 4.3268 4.7042 4.5912 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.60 1.45 1.70 1.80 1.46 1.35 1.34 -
P/RPS 2.74 2.86 3.25 3.90 3.62 3.54 3.35 -3.29%
P/EPS 11.45 13.06 12.81 8.87 5.49 13.62 14.33 -3.66%
EY 8.73 7.66 7.81 11.27 18.21 7.34 6.98 3.79%
DY 6.25 6.90 8.82 5.56 8.22 6.67 5.22 3.04%
P/NAPS 0.36 0.33 0.39 0.42 0.35 0.31 0.31 2.52%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 29/08/08 30/08/07 30/08/06 26/08/05 27/08/04 -
Price 1.71 1.53 1.72 1.95 1.39 1.25 1.22 -
P/RPS 2.93 3.02 3.29 4.23 3.45 3.28 3.05 -0.66%
P/EPS 12.24 13.78 12.96 9.61 5.23 12.61 13.05 -1.06%
EY 8.17 7.25 7.71 10.41 19.12 7.93 7.66 1.07%
DY 5.85 6.54 8.72 5.13 8.63 7.20 5.74 0.31%
P/NAPS 0.38 0.35 0.40 0.45 0.33 0.28 0.28 5.21%

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