[DAIMAN] YoY Annual (Unaudited) 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
YoY- 160.93%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 107,125 112,450 99,071 88,160 85,732 89,728 69,454 7.48%
PBT 29,560 36,435 37,994 59,534 25,419 25,617 20,689 6.12%
Tax -6,116 -7,874 5,593 -1,427 -3,150 -4,634 -2,055 19.91%
NP 23,444 28,561 43,587 58,107 22,269 20,983 18,634 3.89%
-
NP to SH 23,451 28,561 43,587 58,107 22,269 20,983 18,634 3.90%
-
Tax Rate 20.69% 21.61% -14.72% 2.40% 12.39% 18.09% 9.93% -
Total Cost 83,681 83,889 55,484 30,053 63,463 68,745 50,820 8.65%
-
Net Worth 933,814 934,195 923,726 909,424 988,734 964,993 1,092,028 -2.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 21,127 32,287 21,482 26,233 20,224 15,709 11,211 11.12%
Div Payout % 90.09% 113.05% 49.29% 45.15% 90.82% 74.87% 60.17% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 933,814 934,195 923,726 909,424 988,734 964,993 1,092,028 -2.57%
NOSH 211,270 215,252 214,820 218,611 224,712 224,417 224,235 -0.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.88% 25.40% 44.00% 65.91% 25.98% 23.39% 26.83% -
ROE 2.51% 3.06% 4.72% 6.39% 2.25% 2.17% 1.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.71 52.24 46.12 40.33 38.15 39.98 30.97 8.55%
EPS 11.10 13.27 20.29 26.58 9.91 9.35 8.31 4.93%
DPS 10.00 15.00 10.00 12.00 9.00 7.00 5.00 12.23%
NAPS 4.42 4.34 4.30 4.16 4.40 4.30 4.87 -1.60%
Adjusted Per Share Value based on latest NOSH - 218,316
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.97 53.50 47.14 41.94 40.79 42.69 33.04 7.48%
EPS 11.16 13.59 20.74 27.65 10.60 9.98 8.87 3.89%
DPS 10.05 15.36 10.22 12.48 9.62 7.47 5.33 11.13%
NAPS 4.4429 4.4447 4.3949 4.3268 4.7042 4.5912 5.1956 -2.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.45 1.70 1.80 1.46 1.35 1.34 1.30 -
P/RPS 2.86 3.25 3.90 3.62 3.54 3.35 4.20 -6.19%
P/EPS 13.06 12.81 8.87 5.49 13.62 14.33 15.64 -2.95%
EY 7.66 7.81 11.27 18.21 7.34 6.98 6.39 3.06%
DY 6.90 8.82 5.56 8.22 6.67 5.22 3.85 10.20%
P/NAPS 0.33 0.39 0.42 0.35 0.31 0.31 0.27 3.39%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 29/08/08 30/08/07 30/08/06 26/08/05 27/08/04 26/08/03 -
Price 1.53 1.72 1.95 1.39 1.25 1.22 1.41 -
P/RPS 3.02 3.29 4.23 3.45 3.28 3.05 4.55 -6.59%
P/EPS 13.78 12.96 9.61 5.23 12.61 13.05 16.97 -3.40%
EY 7.25 7.71 10.41 19.12 7.93 7.66 5.89 3.51%
DY 6.54 8.72 5.13 8.63 7.20 5.74 3.55 10.70%
P/NAPS 0.35 0.40 0.45 0.33 0.28 0.28 0.29 3.18%

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