[DAIMAN] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 99,071 88,160 85,732 89,728 69,454 95,848 85,318 2.52%
PBT 37,994 59,534 25,419 25,617 20,689 28,249 17,233 14.07%
Tax 5,593 -1,427 -3,150 -4,634 -2,055 -8,003 -4,857 -
NP 43,587 58,107 22,269 20,983 18,634 20,246 12,376 23.33%
-
NP to SH 43,587 58,107 22,269 20,983 18,634 20,246 12,376 23.33%
-
Tax Rate -14.72% 2.40% 12.39% 18.09% 9.93% 28.33% 28.18% -
Total Cost 55,484 30,053 63,463 68,745 50,820 75,602 72,942 -4.45%
-
Net Worth 923,726 909,424 988,734 964,993 1,092,028 1,152,430 1,134,466 -3.36%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 21,482 26,233 20,224 15,709 11,211 11,210 8,968 15.66%
Div Payout % 49.29% 45.15% 90.82% 74.87% 60.17% 55.37% 72.46% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 923,726 909,424 988,734 964,993 1,092,028 1,152,430 1,134,466 -3.36%
NOSH 214,820 218,611 224,712 224,417 224,235 224,208 224,202 -0.70%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 44.00% 65.91% 25.98% 23.39% 26.83% 21.12% 14.51% -
ROE 4.72% 6.39% 2.25% 2.17% 1.71% 1.76% 1.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.12 40.33 38.15 39.98 30.97 42.75 38.05 3.25%
EPS 20.29 26.58 9.91 9.35 8.31 9.03 5.52 24.21%
DPS 10.00 12.00 9.00 7.00 5.00 5.00 4.00 16.49%
NAPS 4.30 4.16 4.40 4.30 4.87 5.14 5.06 -2.67%
Adjusted Per Share Value based on latest NOSH - 75,989
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.14 41.94 40.79 42.69 33.04 45.60 40.59 2.52%
EPS 20.74 27.65 10.60 9.98 8.87 9.63 5.89 23.33%
DPS 10.22 12.48 9.62 7.47 5.33 5.33 4.27 15.64%
NAPS 4.3949 4.3268 4.7042 4.5912 5.1956 5.483 5.3975 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.80 1.46 1.35 1.34 1.30 1.49 1.44 -
P/RPS 3.90 3.62 3.54 3.35 4.20 3.49 3.78 0.52%
P/EPS 8.87 5.49 13.62 14.33 15.64 16.50 26.09 -16.45%
EY 11.27 18.21 7.34 6.98 6.39 6.06 3.83 19.69%
DY 5.56 8.22 6.67 5.22 3.85 3.36 2.78 12.24%
P/NAPS 0.42 0.35 0.31 0.31 0.27 0.29 0.28 6.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 26/08/05 27/08/04 26/08/03 27/08/02 19/09/01 -
Price 1.95 1.39 1.25 1.22 1.41 1.40 1.18 -
P/RPS 4.23 3.45 3.28 3.05 4.55 3.27 3.10 5.31%
P/EPS 9.61 5.23 12.61 13.05 16.97 15.50 21.38 -12.47%
EY 10.41 19.12 7.93 7.66 5.89 6.45 4.68 14.24%
DY 5.13 8.63 7.20 5.74 3.55 3.57 3.39 7.14%
P/NAPS 0.45 0.33 0.28 0.28 0.29 0.27 0.23 11.83%

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