[DAIMAN] YoY Annualized Quarter 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- 12.02%
YoY- -34.47%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 166,125 123,319 107,125 112,450 99,071 88,160 85,732 11.65%
PBT 72,906 36,374 29,560 36,435 37,994 59,534 25,419 19.18%
Tax -14,917 -6,626 -6,116 -7,874 5,593 -1,427 -3,150 29.57%
NP 57,989 29,748 23,444 28,561 43,587 58,107 22,269 17.28%
-
NP to SH 57,996 29,542 23,451 28,561 43,587 58,107 22,269 17.28%
-
Tax Rate 20.46% 18.22% 20.69% 21.61% -14.72% 2.40% 12.39% -
Total Cost 108,136 93,571 83,681 83,889 55,484 30,053 63,463 9.28%
-
Net Worth 951,980 941,030 933,814 934,195 923,726 909,424 988,734 -0.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 25,273 21,146 21,127 32,287 21,482 26,233 20,224 3.78%
Div Payout % 43.58% 71.58% 90.09% 113.05% 49.29% 45.15% 90.82% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 951,980 941,030 933,814 934,195 923,726 909,424 988,734 -0.62%
NOSH 210,615 211,467 211,270 215,252 214,820 218,611 224,712 -1.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 34.91% 24.12% 21.88% 25.40% 44.00% 65.91% 25.98% -
ROE 6.09% 3.14% 2.51% 3.06% 4.72% 6.39% 2.25% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 78.88 58.32 50.71 52.24 46.12 40.33 38.15 12.86%
EPS 27.54 13.97 11.10 13.27 20.29 26.58 9.91 18.56%
DPS 12.00 10.00 10.00 15.00 10.00 12.00 9.00 4.90%
NAPS 4.52 4.45 4.42 4.34 4.30 4.16 4.40 0.44%
Adjusted Per Share Value based on latest NOSH - 215,011
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 79.04 58.67 50.97 53.50 47.14 41.94 40.79 11.65%
EPS 27.59 14.06 11.16 13.59 20.74 27.65 10.60 17.27%
DPS 12.02 10.06 10.05 15.36 10.22 12.48 9.62 3.78%
NAPS 4.5293 4.4772 4.4429 4.4447 4.3949 4.3268 4.7042 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.91 1.60 1.45 1.70 1.80 1.46 1.35 -
P/RPS 2.42 2.74 2.86 3.25 3.90 3.62 3.54 -6.13%
P/EPS 6.94 11.45 13.06 12.81 8.87 5.49 13.62 -10.62%
EY 14.42 8.73 7.66 7.81 11.27 18.21 7.34 11.90%
DY 6.28 6.25 6.90 8.82 5.56 8.22 6.67 -0.99%
P/NAPS 0.42 0.36 0.33 0.39 0.42 0.35 0.31 5.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 25/08/09 29/08/08 30/08/07 30/08/06 26/08/05 -
Price 1.86 1.71 1.53 1.72 1.95 1.39 1.25 -
P/RPS 2.36 2.93 3.02 3.29 4.23 3.45 3.28 -5.33%
P/EPS 6.75 12.24 13.78 12.96 9.61 5.23 12.61 -9.88%
EY 14.80 8.17 7.25 7.71 10.41 19.12 7.93 10.95%
DY 6.45 5.85 6.54 8.72 5.13 8.63 7.20 -1.81%
P/NAPS 0.41 0.38 0.35 0.40 0.45 0.33 0.28 6.55%

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