[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 14.63%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 56,994 32,691 112,450 77,159 56,312 32,894 99,071 -30.71%
PBT 9,651 9,339 36,435 24,575 21,369 14,412 37,994 -59.72%
Tax -3,166 -2,106 -7,874 -5,452 -4,687 -3,050 5,593 -
NP 6,485 7,233 28,561 19,123 16,682 11,362 43,587 -71.75%
-
NP to SH 6,484 7,232 28,561 19,123 16,682 11,362 43,587 -71.76%
-
Tax Rate 32.80% 22.55% 21.61% 22.19% 21.93% 21.16% -14.72% -
Total Cost 50,509 25,458 83,889 58,036 39,630 21,532 55,484 -6.04%
-
Net Worth 940,815 943,765 934,195 918,421 936,609 937,472 923,726 1.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 32,287 - - - 21,482 -
Div Payout % - - 113.05% - - - 49.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 940,815 943,765 934,195 918,421 936,609 937,472 923,726 1.22%
NOSH 211,895 212,082 215,252 215,591 215,808 216,007 214,820 -0.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.38% 22.13% 25.40% 24.78% 29.62% 34.54% 44.00% -
ROE 0.69% 0.77% 3.06% 2.08% 1.78% 1.21% 4.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.90 15.41 52.24 35.79 26.09 15.23 46.12 -30.07%
EPS 3.06 3.41 13.27 8.87 7.73 5.26 20.29 -71.50%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 4.44 4.45 4.34 4.26 4.34 4.34 4.30 2.14%
Adjusted Per Share Value based on latest NOSH - 216,017
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.12 15.55 53.50 36.71 26.79 15.65 47.14 -30.71%
EPS 3.08 3.44 13.59 9.10 7.94 5.41 20.74 -71.79%
DPS 0.00 0.00 15.36 0.00 0.00 0.00 10.22 -
NAPS 4.4762 4.4902 4.4447 4.3697 4.4562 4.4603 4.3949 1.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.28 1.60 1.70 1.64 1.81 1.98 1.80 -
P/RPS 4.76 10.38 3.25 4.58 6.94 13.00 3.90 14.13%
P/EPS 41.83 46.92 12.81 18.49 23.42 37.64 8.87 179.89%
EY 2.39 2.13 7.81 5.41 4.27 2.66 11.27 -64.27%
DY 0.00 0.00 8.82 0.00 0.00 0.00 5.56 -
P/NAPS 0.29 0.36 0.39 0.38 0.42 0.46 0.42 -21.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 26/05/08 28/02/08 28/11/07 30/08/07 -
Price 1.27 1.46 1.72 1.69 1.83 1.94 1.95 -
P/RPS 4.72 9.47 3.29 4.72 7.01 12.74 4.23 7.54%
P/EPS 41.50 42.82 12.96 19.05 23.67 36.88 9.61 164.01%
EY 2.41 2.34 7.71 5.25 4.22 2.71 10.41 -62.12%
DY 0.00 0.00 8.72 0.00 0.00 0.00 5.13 -
P/NAPS 0.29 0.33 0.40 0.40 0.42 0.45 0.45 -25.29%

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