[DAIMAN] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -41.63%
YoY- -34.48%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 111,898 113,132 112,246 112,449 121,571 120,648 111,625 0.16%
PBT 24,213 24,717 31,362 36,435 45,683 44,962 42,261 -30.99%
Tax -6,281 -6,353 -6,931 -7,875 3,245 3,282 4,507 -
NP 17,932 18,364 24,431 28,560 48,928 48,244 46,768 -47.19%
-
NP to SH 17,929 18,362 24,430 28,560 48,928 48,244 46,768 -47.19%
-
Tax Rate 25.94% 25.70% 22.10% 21.61% -7.10% -7.30% -10.66% -
Total Cost 93,966 94,768 87,815 83,889 72,643 72,404 64,857 28.01%
-
Net Worth 927,907 950,160 943,765 933,149 920,235 938,392 937,472 -0.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 32,251 32,251 32,251 32,251 21,473 21,473 21,473 31.11%
Div Payout % 179.89% 175.64% 132.02% 112.93% 43.89% 44.51% 45.91% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 927,907 950,160 943,765 933,149 920,235 938,392 937,472 -0.68%
NOSH 211,368 214,000 212,082 215,011 216,017 216,219 216,007 -1.43%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.03% 16.23% 21.77% 25.40% 40.25% 39.99% 41.90% -
ROE 1.93% 1.93% 2.59% 3.06% 5.32% 5.14% 4.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 52.94 52.87 52.93 52.30 56.28 55.80 51.68 1.61%
EPS 8.48 8.58 11.52 13.28 22.65 22.31 21.65 -46.43%
DPS 15.00 15.00 15.00 15.00 10.00 10.00 10.00 31.00%
NAPS 4.39 4.44 4.45 4.34 4.26 4.34 4.34 0.76%
Adjusted Per Share Value based on latest NOSH - 215,011
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.24 53.83 53.40 53.50 57.84 57.40 53.11 0.16%
EPS 8.53 8.74 11.62 13.59 23.28 22.95 22.25 -47.19%
DPS 15.34 15.34 15.34 15.34 10.22 10.22 10.22 31.06%
NAPS 4.4148 4.5207 4.4902 4.4397 4.3783 4.4647 4.4603 -0.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.23 1.28 1.60 1.70 1.64 1.81 1.98 -
P/RPS 2.32 2.42 3.02 3.25 2.91 3.24 3.83 -28.38%
P/EPS 14.50 14.92 13.89 12.80 7.24 8.11 9.15 35.88%
EY 6.90 6.70 7.20 7.81 13.81 12.33 10.93 -26.38%
DY 12.20 11.72 9.38 8.82 6.10 5.52 5.05 79.94%
P/NAPS 0.28 0.29 0.36 0.39 0.38 0.42 0.46 -28.15%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 27/11/08 29/08/08 26/05/08 28/02/08 28/11/07 -
Price 1.35 1.27 1.46 1.72 1.69 1.83 1.94 -
P/RPS 2.55 2.40 2.76 3.29 3.00 3.28 3.75 -22.65%
P/EPS 15.92 14.80 12.67 12.95 7.46 8.20 8.96 46.64%
EY 6.28 6.76 7.89 7.72 13.40 12.19 11.16 -31.81%
DY 11.11 11.81 10.27 8.72 5.92 5.46 5.15 66.87%
P/NAPS 0.31 0.29 0.33 0.40 0.40 0.42 0.45 -21.98%

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