[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -38.01%
YoY- 268.88%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,734 81,888 88,160 83,658 82,276 82,748 85,732 -12.83%
PBT 28,804 40,584 59,534 81,306 129,786 12,792 25,419 8.66%
Tax -4,754 -7,856 -1,427 -890 -62 -2,008 -3,150 31.47%
NP 24,050 32,728 58,107 80,416 129,724 10,784 22,269 5.24%
-
NP to SH 24,050 32,728 58,107 80,416 129,724 10,784 22,269 5.24%
-
Tax Rate 16.50% 19.36% 2.40% 1.09% 0.05% 15.70% 12.39% -
Total Cost 45,684 49,160 30,053 3,242 -47,448 71,964 63,463 -19.63%
-
Net Worth 904,554 903,875 909,424 1,020,934 1,037,262 989,276 988,734 -5.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 26,233 - - - 20,224 -
Div Payout % - - 45.15% - - - 90.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 904,554 903,875 909,424 1,020,934 1,037,262 989,276 988,734 -5.74%
NOSH 214,349 214,188 218,611 219,555 220,694 222,809 224,712 -3.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.49% 39.97% 65.91% 96.12% 157.67% 13.03% 25.98% -
ROE 2.66% 3.62% 6.39% 7.88% 12.51% 1.09% 2.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.53 38.23 40.33 38.10 37.28 37.14 38.15 -10.05%
EPS 11.22 15.28 26.58 36.63 58.78 4.84 9.91 8.60%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 9.00 -
NAPS 4.22 4.22 4.16 4.65 4.70 4.44 4.40 -2.73%
Adjusted Per Share Value based on latest NOSH - 219,806
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.18 38.96 41.94 39.80 39.15 39.37 40.79 -12.82%
EPS 11.44 15.57 27.65 38.26 61.72 5.13 10.60 5.20%
DPS 0.00 0.00 12.48 0.00 0.00 0.00 9.62 -
NAPS 4.3037 4.3004 4.3268 4.8574 4.9351 4.7068 4.7042 -5.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.39 1.42 1.46 1.44 1.27 1.41 1.35 -
P/RPS 4.27 3.71 3.62 3.78 3.41 3.80 3.54 13.27%
P/EPS 12.39 9.29 5.49 3.93 2.16 29.13 13.62 -6.09%
EY 8.07 10.76 18.21 25.44 46.28 3.43 7.34 6.50%
DY 0.00 0.00 8.22 0.00 0.00 0.00 6.67 -
P/NAPS 0.33 0.34 0.35 0.31 0.27 0.32 0.31 4.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 29/05/06 27/02/06 29/11/05 26/08/05 -
Price 1.68 1.53 1.39 1.41 1.44 1.45 1.25 -
P/RPS 5.16 4.00 3.45 3.70 3.86 3.90 3.28 35.15%
P/EPS 14.97 10.01 5.23 3.85 2.45 29.96 12.61 12.08%
EY 6.68 9.99 19.12 25.98 40.82 3.34 7.93 -10.77%
DY 0.00 0.00 8.63 0.00 0.00 0.00 7.20 -
P/NAPS 0.40 0.36 0.33 0.30 0.31 0.33 0.28 26.76%

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