[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -23.59%
YoY- -77.15%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 112,624 131,576 99,071 72,877 69,734 81,888 88,160 17.68%
PBT 42,738 57,648 37,994 22,517 28,804 40,584 59,534 -19.77%
Tax -9,374 -12,200 5,593 -4,141 -4,754 -7,856 -1,427 249.55%
NP 33,364 45,448 43,587 18,376 24,050 32,728 58,107 -30.84%
-
NP to SH 33,364 45,448 43,587 18,376 24,050 32,728 58,107 -30.84%
-
Tax Rate 21.93% 21.16% -14.72% 18.39% 16.50% 19.36% 2.40% -
Total Cost 79,260 86,128 55,484 54,501 45,684 49,160 30,053 90.55%
-
Net Worth 936,609 937,472 923,726 887,363 904,554 903,875 909,424 1.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 21,482 - - - 26,233 -
Div Payout % - - 49.29% - - - 45.15% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 936,609 937,472 923,726 887,363 904,554 903,875 909,424 1.97%
NOSH 215,808 216,007 214,820 214,339 214,349 214,188 218,611 -0.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.62% 34.54% 44.00% 25.21% 34.49% 39.97% 65.91% -
ROE 3.56% 4.85% 4.72% 2.07% 2.66% 3.62% 6.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.19 60.91 46.12 34.00 32.53 38.23 40.33 18.69%
EPS 15.46 21.04 20.29 8.57 11.22 15.28 26.58 -30.25%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 4.34 4.34 4.30 4.14 4.22 4.22 4.16 2.85%
Adjusted Per Share Value based on latest NOSH - 214,268
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.58 62.60 47.14 34.67 33.18 38.96 41.94 17.68%
EPS 15.87 21.62 20.74 8.74 11.44 15.57 27.65 -30.86%
DPS 0.00 0.00 10.22 0.00 0.00 0.00 12.48 -
NAPS 4.4562 4.4603 4.3949 4.2219 4.3037 4.3004 4.3268 1.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.81 1.98 1.80 1.72 1.39 1.42 1.46 -
P/RPS 3.47 3.25 3.90 5.06 4.27 3.71 3.62 -2.77%
P/EPS 11.71 9.41 8.87 20.06 12.39 9.29 5.49 65.47%
EY 8.54 10.63 11.27 4.98 8.07 10.76 18.21 -39.55%
DY 0.00 0.00 5.56 0.00 0.00 0.00 8.22 -
P/NAPS 0.42 0.46 0.42 0.42 0.33 0.34 0.35 12.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 30/08/06 -
Price 1.83 1.94 1.95 1.64 1.68 1.53 1.39 -
P/RPS 3.51 3.18 4.23 4.82 5.16 4.00 3.45 1.15%
P/EPS 11.84 9.22 9.61 19.13 14.97 10.01 5.23 72.15%
EY 8.45 10.85 10.41 5.23 6.68 9.99 19.12 -41.89%
DY 0.00 0.00 5.13 0.00 0.00 0.00 8.63 -
P/NAPS 0.42 0.45 0.45 0.40 0.40 0.36 0.33 17.39%

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