[DAIMAN] QoQ TTM 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- 119.64%
YoY- -82.52%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 120,648 111,625 99,203 80,206 81,889 87,945 88,160 23.19%
PBT 44,962 42,261 37,995 15,442 9,042 66,480 59,532 -17.02%
Tax 3,282 4,507 5,593 -3,865 -3,771 -2,886 -1,424 -
NP 48,244 46,768 43,588 11,577 5,271 63,594 58,108 -11.63%
-
NP to SH 48,244 46,768 43,588 11,577 5,271 63,594 58,108 -11.63%
-
Tax Rate -7.30% -10.66% -14.72% 25.03% 41.71% 4.34% 2.39% -
Total Cost 72,404 64,857 55,615 68,629 76,618 24,351 30,052 79.43%
-
Net Worth 938,392 937,472 923,353 887,070 906,003 903,875 908,197 2.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 21,473 21,473 21,473 26,198 26,198 26,198 26,198 -12.38%
Div Payout % 44.51% 45.91% 49.26% 226.29% 497.02% 41.20% 45.09% -
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 938,392 937,472 923,353 887,070 906,003 903,875 908,197 2.19%
NOSH 216,219 216,007 214,733 214,268 214,692 214,188 218,316 -0.63%
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 39.99% 41.90% 43.94% 14.43% 6.44% 72.31% 65.91% -
ROE 5.14% 4.99% 4.72% 1.31% 0.58% 7.04% 6.40% -
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 55.80 51.68 46.20 37.43 38.14 41.06 40.38 23.99%
EPS 22.31 21.65 20.30 5.40 2.46 29.69 26.62 -11.07%
DPS 10.00 10.00 10.00 12.00 12.20 12.23 12.00 -11.41%
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 57.40 53.11 47.20 38.16 38.96 41.84 41.94 23.19%
EPS 22.95 22.25 20.74 5.51 2.51 30.26 27.65 -11.65%
DPS 10.22 10.22 10.22 12.46 12.46 12.46 12.46 -12.34%
NAPS 4.4647 4.4603 4.3931 4.2205 4.3106 4.3004 4.321 2.19%
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 3.24 3.83 3.90 4.59 3.64 3.46 3.62 -7.10%
P/EPS 8.11 9.15 8.87 31.83 56.62 4.78 5.49 29.61%
EY 12.33 10.93 11.28 3.14 1.77 20.91 18.23 -22.89%
DY 5.52 5.05 5.56 6.98 8.78 8.61 8.22 -23.25%
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 3.28 3.75 4.22 4.38 4.40 3.73 3.44 -3.11%
P/EPS 8.20 8.96 9.61 30.35 68.43 5.15 5.22 35.02%
EY 12.19 11.16 10.41 3.29 1.46 19.41 19.15 -25.94%
DY 5.46 5.15 5.13 7.32 7.26 7.99 8.63 -26.24%
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