[DAIMAN] YoY Cumulative 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- 46.82%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 90,082 67,659 56,994 56,312 34,867 41,138 47,079 11.41%
PBT 44,389 24,653 9,651 21,369 14,402 64,893 15,013 19.79%
Tax -8,044 -4,614 -3,166 -4,687 -2,377 -31 -2,966 18.08%
NP 36,345 20,039 6,485 16,682 12,025 64,862 12,047 20.19%
-
NP to SH 36,349 19,951 6,484 16,682 12,025 64,862 12,047 20.19%
-
Tax Rate 18.12% 18.72% 32.80% 21.93% 16.50% 0.05% 19.76% -
Total Cost 53,737 47,620 50,509 39,630 22,842 -23,724 35,032 7.38%
-
Net Worth 975,062 947,936 940,815 936,609 904,554 1,037,262 988,932 -0.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 975,062 947,936 940,815 936,609 904,554 1,037,262 988,932 -0.23%
NOSH 210,596 211,121 211,895 215,808 214,349 220,694 224,757 -1.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 40.35% 29.62% 11.38% 29.62% 34.49% 157.67% 25.59% -
ROE 3.73% 2.10% 0.69% 1.78% 1.33% 6.25% 1.22% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.77 32.05 26.90 26.09 16.27 18.64 20.95 12.62%
EPS 17.26 9.45 3.06 7.73 5.61 29.39 5.36 21.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.63 4.49 4.44 4.34 4.22 4.70 4.40 0.85%
Adjusted Per Share Value based on latest NOSH - 216,219
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 42.86 32.19 27.12 26.79 16.59 19.57 22.40 11.41%
EPS 17.29 9.49 3.08 7.94 5.72 30.86 5.73 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6391 4.5101 4.4762 4.4562 4.3037 4.9351 4.7051 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.78 1.50 1.28 1.81 1.39 1.27 1.40 -
P/RPS 4.16 4.68 4.76 6.94 8.55 6.81 6.68 -7.58%
P/EPS 10.31 15.87 41.83 23.42 24.78 4.32 26.12 -14.34%
EY 9.70 6.30 2.39 4.27 4.04 23.14 3.83 16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.29 0.42 0.33 0.27 0.32 2.90%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 27/02/06 25/02/05 -
Price 1.83 1.51 1.27 1.83 1.68 1.44 1.35 -
P/RPS 4.28 4.71 4.72 7.01 10.33 7.73 6.44 -6.58%
P/EPS 10.60 15.98 41.50 23.67 29.95 4.90 25.19 -13.42%
EY 9.43 6.26 2.41 4.22 3.34 20.41 3.97 15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.29 0.42 0.40 0.31 0.31 4.33%

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