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

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
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
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 102,878 112,624 131,576 99,071 72,877 69,734 81,888 16.41%
PBT 32,766 42,738 57,648 37,994 22,517 28,804 40,584 -13.28%
Tax -7,269 -9,374 -12,200 5,593 -4,141 -4,754 -7,856 -5.04%
NP 25,497 33,364 45,448 43,587 18,376 24,050 32,728 -15.32%
-
NP to SH 25,497 33,364 45,448 43,587 18,376 24,050 32,728 -15.32%
-
Tax Rate 22.18% 21.93% 21.16% -14.72% 18.39% 16.50% 19.36% -
Total Cost 77,381 79,260 86,128 55,484 54,501 45,684 49,160 35.27%
-
Net Worth 918,421 936,609 937,472 923,726 887,363 904,554 903,875 1.06%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 21,482 - - - -
Div Payout % - - - 49.29% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 918,421 936,609 937,472 923,726 887,363 904,554 903,875 1.06%
NOSH 215,591 215,808 216,007 214,820 214,339 214,349 214,188 0.43%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 24.78% 29.62% 34.54% 44.00% 25.21% 34.49% 39.97% -
ROE 2.78% 3.56% 4.85% 4.72% 2.07% 2.66% 3.62% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.72 52.19 60.91 46.12 34.00 32.53 38.23 15.91%
EPS 11.83 15.46 21.04 20.29 8.57 11.22 15.28 -15.67%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.26 4.34 4.34 4.30 4.14 4.22 4.22 0.63%
Adjusted Per Share Value based on latest NOSH - 214,733
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.95 53.58 62.60 47.14 34.67 33.18 38.96 16.42%
EPS 12.13 15.87 21.62 20.74 8.74 11.44 15.57 -15.32%
DPS 0.00 0.00 0.00 10.22 0.00 0.00 0.00 -
NAPS 4.3697 4.4562 4.4603 4.3949 4.2219 4.3037 4.3004 1.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.64 1.81 1.98 1.80 1.72 1.39 1.42 -
P/RPS 3.44 3.47 3.25 3.90 5.06 4.27 3.71 -4.90%
P/EPS 13.87 11.71 9.41 8.87 20.06 12.39 9.29 30.59%
EY 7.21 8.54 10.63 11.27 4.98 8.07 10.76 -23.40%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.46 0.42 0.42 0.33 0.34 7.68%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 -
Price 1.69 1.83 1.94 1.95 1.64 1.68 1.53 -
P/RPS 3.54 3.51 3.18 4.23 4.82 5.16 4.00 -7.81%
P/EPS 14.29 11.84 9.22 9.61 19.13 14.97 10.01 26.75%
EY 7.00 8.45 10.85 10.41 5.23 6.68 9.99 -21.09%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.45 0.40 0.40 0.36 7.26%

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