[DAIMAN] YoY TTM 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- 3.16%
YoY- 815.27%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 145,742 117,790 113,132 120,648 81,889 79,791 89,582 8.44%
PBT 56,111 44,562 24,717 44,962 9,042 75,296 25,420 14.10%
Tax -10,055 -7,564 -6,353 3,282 -3,771 -212 -5,191 11.64%
NP 46,056 36,998 18,364 48,244 5,271 75,084 20,229 14.68%
-
NP to SH 45,873 36,916 18,362 48,244 5,271 75,084 20,229 14.61%
-
Tax Rate 17.92% 16.97% 25.70% -7.30% 41.71% 0.28% 20.42% -
Total Cost 99,686 80,792 94,768 72,404 76,618 4,707 69,353 6.23%
-
Net Worth 974,782 959,009 950,160 938,392 906,003 1,037,203 990,299 -0.26%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 20,849 21,125 32,251 21,473 26,198 20,178 5,319 25.55%
Div Payout % 45.45% 57.23% 175.64% 44.51% 497.02% 26.87% 26.30% -
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 974,782 959,009 950,160 938,392 906,003 1,037,203 990,299 -0.26%
NOSH 210,536 213,587 214,000 216,219 214,692 220,681 225,068 -1.10%
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 31.60% 31.41% 16.23% 39.99% 6.44% 94.10% 22.58% -
ROE 4.71% 3.85% 1.93% 5.14% 0.58% 7.24% 2.04% -
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 69.22 55.15 52.87 55.80 38.14 36.16 39.80 9.65%
EPS 21.79 17.28 8.58 22.31 2.46 34.02 8.99 15.89%
DPS 10.00 10.00 15.00 10.00 12.20 9.14 2.36 27.19%
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 69.34 56.04 53.83 57.40 38.96 37.96 42.62 8.44%
EPS 21.83 17.56 8.74 22.95 2.51 35.72 9.62 14.62%
DPS 9.92 10.05 15.34 10.22 12.46 9.60 2.53 25.56%
NAPS 4.6378 4.5628 4.5207 4.4647 4.3106 4.9348 4.7116 -0.26%
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 2.57 2.72 2.42 3.24 3.64 3.51 3.52 -5.10%
P/EPS 8.17 8.68 14.92 8.11 56.62 3.73 15.58 -10.19%
EY 12.24 11.52 6.70 12.33 1.77 26.79 6.42 11.34%
DY 5.62 6.67 11.72 5.52 8.78 7.20 1.69 22.16%
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 2.64 2.74 2.40 3.28 4.40 3.98 3.39 -4.08%
P/EPS 8.40 8.74 14.80 8.20 68.43 4.23 15.02 -9.22%
EY 11.91 11.45 6.76 12.19 1.46 23.63 6.66 10.16%
DY 5.46 6.62 11.81 5.46 7.26 6.35 1.75 20.87%
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