[DAIMAN] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -91.71%
YoY- -92.98%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 111,625 99,203 80,206 81,889 87,945 88,160 80,575 24.24%
PBT 42,261 37,995 15,442 9,042 66,480 59,532 65,907 -25.61%
Tax 4,507 5,593 -3,865 -3,771 -2,886 -1,424 325 476.29%
NP 46,768 43,588 11,577 5,271 63,594 58,108 66,232 -20.68%
-
NP to SH 46,768 43,588 11,577 5,271 63,594 58,108 66,232 -20.68%
-
Tax Rate -10.66% -14.72% 25.03% 41.71% 4.34% 2.39% -0.49% -
Total Cost 64,857 55,615 68,629 76,618 24,351 30,052 14,343 173.19%
-
Net Worth 937,472 923,353 887,070 906,003 903,875 908,197 1,022,101 -5.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,473 21,473 26,198 26,198 26,198 26,198 20,178 4.23%
Div Payout % 45.91% 49.26% 226.29% 497.02% 41.20% 45.09% 30.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 937,472 923,353 887,070 906,003 903,875 908,197 1,022,101 -5.59%
NOSH 216,007 214,733 214,268 214,692 214,188 218,316 219,806 -1.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 41.90% 43.94% 14.43% 6.44% 72.31% 65.91% 82.20% -
ROE 4.99% 4.72% 1.31% 0.58% 7.04% 6.40% 6.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.68 46.20 37.43 38.14 41.06 40.38 36.66 25.69%
EPS 21.65 20.30 5.40 2.46 29.69 26.62 30.13 -19.75%
DPS 10.00 10.00 12.00 12.20 12.23 12.00 9.18 5.86%
NAPS 4.34 4.30 4.14 4.22 4.22 4.16 4.65 -4.49%
Adjusted Per Share Value based on latest NOSH - 214,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.11 47.20 38.16 38.96 41.84 41.94 38.34 24.24%
EPS 22.25 20.74 5.51 2.51 30.26 27.65 31.51 -20.68%
DPS 10.22 10.22 12.46 12.46 12.46 12.46 9.60 4.25%
NAPS 4.4603 4.3931 4.2205 4.3106 4.3004 4.321 4.8629 -5.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.98 1.80 1.72 1.39 1.42 1.46 1.44 -
P/RPS 3.83 3.90 4.59 3.64 3.46 3.62 3.93 -1.70%
P/EPS 9.15 8.87 31.83 56.62 4.78 5.49 4.78 54.10%
EY 10.93 11.28 3.14 1.77 20.91 18.23 20.92 -35.10%
DY 5.05 5.56 6.98 8.78 8.61 8.22 6.38 -14.41%
P/NAPS 0.46 0.42 0.42 0.33 0.34 0.35 0.31 30.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 30/08/06 29/05/06 -
Price 1.94 1.95 1.64 1.68 1.53 1.39 1.41 -
P/RPS 3.75 4.22 4.38 4.40 3.73 3.44 3.85 -1.73%
P/EPS 8.96 9.61 30.35 68.43 5.15 5.22 4.68 54.12%
EY 11.16 10.41 3.29 1.46 19.41 19.15 21.37 -35.12%
DY 5.15 5.13 7.32 7.26 7.99 8.63 6.51 -14.45%
P/NAPS 0.45 0.45 0.40 0.40 0.36 0.33 0.30 31.00%

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