[DAIMAN] YoY TTM Result on 30-Jun-2009 [#4]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 30.78%
YoY- -17.9%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 170,476 166,124 123,320 107,126 112,449 99,203 88,160 11.60%
PBT 50,532 72,906 36,374 29,560 36,435 37,995 59,532 -2.69%
Tax -11,746 -14,917 -6,625 -6,116 -7,875 5,593 -1,424 42.09%
NP 38,786 57,989 29,749 23,444 28,560 43,588 58,108 -6.50%
-
NP to SH 38,786 57,997 29,473 23,448 28,560 43,588 58,108 -6.50%
-
Tax Rate 23.24% 20.46% 18.21% 20.69% 21.61% -14.72% 2.39% -
Total Cost 131,690 108,135 93,571 83,682 83,889 55,615 30,052 27.89%
-
Net Worth 976,967 843,053 927,783 933,756 933,149 923,353 908,197 1.22%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,055 25,291 20,849 21,125 32,251 21,473 26,198 -3.57%
Div Payout % 54.29% 43.61% 70.74% 90.10% 112.93% 49.26% 45.09% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 976,967 843,053 927,783 933,756 933,149 923,353 908,197 1.22%
NOSH 210,553 210,763 208,490 211,257 215,011 214,733 218,316 -0.60%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.75% 34.91% 24.12% 21.88% 25.40% 43.94% 65.91% -
ROE 3.97% 6.88% 3.18% 2.51% 3.06% 4.72% 6.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.97 78.82 59.15 50.71 52.30 46.20 40.38 12.28%
EPS 18.42 27.52 14.14 11.10 13.28 20.30 26.62 -5.94%
DPS 10.00 12.00 10.00 10.00 15.00 10.00 12.00 -2.99%
NAPS 4.64 4.00 4.45 4.42 4.34 4.30 4.16 1.83%
Adjusted Per Share Value based on latest NOSH - 211,257
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.11 79.04 58.67 50.97 53.50 47.20 41.94 11.60%
EPS 18.45 27.59 14.02 11.16 13.59 20.74 27.65 -6.51%
DPS 10.02 12.03 9.92 10.05 15.34 10.22 12.46 -3.56%
NAPS 4.6482 4.0111 4.4142 4.4426 4.4397 4.3931 4.321 1.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.82 1.91 1.60 1.45 1.70 1.80 1.46 -
P/RPS 2.25 2.42 2.71 2.86 3.25 3.90 3.62 -7.61%
P/EPS 9.88 6.94 11.32 13.06 12.80 8.87 5.49 10.27%
EY 10.12 14.41 8.84 7.65 7.81 11.28 18.23 -9.33%
DY 5.49 6.28 6.25 6.90 8.82 5.56 8.22 -6.50%
P/NAPS 0.39 0.48 0.36 0.33 0.39 0.42 0.35 1.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 29/08/08 30/08/07 30/08/06 -
Price 1.93 1.86 1.71 1.53 1.72 1.95 1.39 -
P/RPS 2.38 2.36 2.89 3.02 3.29 4.22 3.44 -5.94%
P/EPS 10.48 6.76 12.10 13.78 12.95 9.61 5.22 12.30%
EY 9.54 14.79 8.27 7.25 7.72 10.41 19.15 -10.95%
DY 5.18 6.45 5.85 6.54 8.72 5.13 8.63 -8.14%
P/NAPS 0.42 0.47 0.38 0.35 0.40 0.45 0.33 4.09%

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