[DAIMAN] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 141,832 143,860 130,764 131,576 81,888 82,748 103,472 5.39%
PBT 57,328 56,172 37,356 57,648 40,584 12,792 22,552 16.81%
Tax -6,180 -13,300 -8,424 -12,200 -7,856 -2,008 -7,404 -2.96%
NP 51,148 42,872 28,932 45,448 32,728 10,784 15,148 22.47%
-
NP to SH 51,164 42,896 28,928 45,448 32,728 10,784 15,148 22.47%
-
Tax Rate 10.78% 23.68% 22.55% 21.16% 19.36% 15.70% 32.83% -
Total Cost 90,684 100,988 101,832 86,128 49,160 71,964 88,324 0.44%
-
Net Worth 950,369 941,773 943,765 937,472 903,875 989,276 972,519 -0.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 950,369 941,773 943,765 937,472 903,875 989,276 972,519 -0.38%
NOSH 210,724 210,687 212,082 216,007 214,188 222,809 224,082 -1.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.06% 29.80% 22.13% 34.54% 39.97% 13.03% 14.64% -
ROE 5.38% 4.55% 3.07% 4.85% 3.62% 1.09% 1.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 67.31 68.28 61.66 60.91 38.23 37.14 46.18 6.47%
EPS 24.28 20.36 13.64 21.04 15.28 4.84 6.76 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.51 4.47 4.45 4.34 4.22 4.44 4.34 0.64%
Adjusted Per Share Value based on latest NOSH - 216,007
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 67.48 68.45 62.21 62.60 38.96 39.37 49.23 5.39%
EPS 24.34 20.41 13.76 21.62 15.57 5.13 7.21 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5217 4.4808 4.4902 4.4603 4.3004 4.7068 4.627 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.53 1.60 1.98 1.42 1.41 1.33 -
P/RPS 2.54 2.24 2.59 3.25 3.71 3.80 2.88 -2.07%
P/EPS 7.04 7.51 11.73 9.41 9.29 29.13 19.67 -15.73%
EY 14.20 13.31 8.53 10.63 10.76 3.43 5.08 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.36 0.46 0.34 0.32 0.31 3.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 27/11/08 28/11/07 29/11/06 29/11/05 26/11/04 -
Price 1.79 1.60 1.46 1.94 1.53 1.45 1.38 -
P/RPS 2.66 2.34 2.37 3.18 4.00 3.90 2.99 -1.92%
P/EPS 7.37 7.86 10.70 9.22 10.01 29.96 20.41 -15.60%
EY 13.56 12.73 9.34 10.85 9.99 3.34 4.90 18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.33 0.45 0.36 0.33 0.32 3.78%

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