[DAIMAN] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -12.27%
YoY- 160.94%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 80,206 81,889 87,945 88,160 80,575 79,791 80,551 -0.28%
PBT 15,442 9,042 66,480 59,532 65,907 75,296 22,977 -23.29%
Tax -3,865 -3,771 -2,886 -1,424 325 -212 -1,799 66.57%
NP 11,577 5,271 63,594 58,108 66,232 75,084 21,178 -33.16%
-
NP to SH 11,577 5,271 63,594 58,108 66,232 75,084 21,178 -33.16%
-
Tax Rate 25.03% 41.71% 4.34% 2.39% -0.49% 0.28% 7.83% -
Total Cost 68,629 76,618 24,351 30,052 14,343 4,707 59,373 10.14%
-
Net Worth 887,070 906,003 903,875 908,197 1,022,101 1,037,203 989,276 -7.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 26,198 26,198 26,198 26,198 20,178 20,178 20,178 19.03%
Div Payout % 226.29% 497.02% 41.20% 45.09% 30.47% 26.87% 95.28% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 887,070 906,003 903,875 908,197 1,022,101 1,037,203 989,276 -7.01%
NOSH 214,268 214,692 214,188 218,316 219,806 220,681 222,809 -2.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.43% 6.44% 72.31% 65.91% 82.20% 94.10% 26.29% -
ROE 1.31% 0.58% 7.04% 6.40% 6.48% 7.24% 2.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.43 38.14 41.06 40.38 36.66 36.16 36.15 2.34%
EPS 5.40 2.46 29.69 26.62 30.13 34.02 9.50 -31.40%
DPS 12.00 12.20 12.23 12.00 9.18 9.14 9.00 21.16%
NAPS 4.14 4.22 4.22 4.16 4.65 4.70 4.44 -4.56%
Adjusted Per Share Value based on latest NOSH - 218,316
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.16 38.96 41.84 41.94 38.34 37.96 38.32 -0.27%
EPS 5.51 2.51 30.26 27.65 31.51 35.72 10.08 -33.17%
DPS 12.46 12.46 12.46 12.46 9.60 9.60 9.60 19.00%
NAPS 4.2205 4.3106 4.3004 4.321 4.8629 4.9348 4.7068 -7.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.72 1.39 1.42 1.46 1.44 1.27 1.41 -
P/RPS 4.59 3.64 3.46 3.62 3.93 3.51 3.90 11.48%
P/EPS 31.83 56.62 4.78 5.49 4.78 3.73 14.83 66.46%
EY 3.14 1.77 20.91 18.23 20.92 26.79 6.74 -39.93%
DY 6.98 8.78 8.61 8.22 6.38 7.20 6.38 6.18%
P/NAPS 0.42 0.33 0.34 0.35 0.31 0.27 0.32 19.89%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 27/02/07 29/11/06 30/08/06 29/05/06 27/02/06 29/11/05 -
Price 1.64 1.68 1.53 1.39 1.41 1.44 1.45 -
P/RPS 4.38 4.40 3.73 3.44 3.85 3.98 4.01 6.06%
P/EPS 30.35 68.43 5.15 5.22 4.68 4.23 15.26 58.21%
EY 3.29 1.46 19.41 19.15 21.37 23.63 6.56 -36.90%
DY 7.32 7.26 7.99 8.63 6.51 6.35 6.21 11.59%
P/NAPS 0.40 0.40 0.36 0.33 0.30 0.31 0.33 13.69%

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