[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -43.68%
YoY- 203.49%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 143,860 130,764 131,576 81,888 82,748 103,472 89,248 8.27%
PBT 56,172 37,356 57,648 40,584 12,792 22,552 16,268 22.91%
Tax -13,300 -8,424 -12,200 -7,856 -2,008 -7,404 -3,300 26.12%
NP 42,872 28,932 45,448 32,728 10,784 15,148 12,968 22.03%
-
NP to SH 42,896 28,928 45,448 32,728 10,784 15,148 12,968 22.04%
-
Tax Rate 23.68% 22.55% 21.16% 19.36% 15.70% 32.83% 20.29% -
Total Cost 100,988 101,832 86,128 49,160 71,964 88,324 76,280 4.78%
-
Net Worth 941,773 943,765 937,472 903,875 989,276 972,519 1,093,336 -2.45%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 941,773 943,765 937,472 903,875 989,276 972,519 1,093,336 -2.45%
NOSH 210,687 212,082 216,007 214,188 222,809 224,082 223,586 -0.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 29.80% 22.13% 34.54% 39.97% 13.03% 14.64% 14.53% -
ROE 4.55% 3.07% 4.85% 3.62% 1.09% 1.56% 1.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 68.28 61.66 60.91 38.23 37.14 46.18 39.92 9.34%
EPS 20.36 13.64 21.04 15.28 4.84 6.76 5.80 23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.47 4.45 4.34 4.22 4.44 4.34 4.89 -1.48%
Adjusted Per Share Value based on latest NOSH - 214,188
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 68.45 62.21 62.60 38.96 39.37 49.23 42.46 8.27%
EPS 20.41 13.76 21.62 15.57 5.13 7.21 6.17 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4808 4.4902 4.4603 4.3004 4.7068 4.627 5.2019 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.53 1.60 1.98 1.42 1.41 1.33 1.35 -
P/RPS 2.24 2.59 3.25 3.71 3.80 2.88 3.38 -6.62%
P/EPS 7.51 11.73 9.41 9.29 29.13 19.67 23.28 -17.17%
EY 13.31 8.53 10.63 10.76 3.43 5.08 4.30 20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.46 0.34 0.32 0.31 0.28 3.28%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 28/11/07 29/11/06 29/11/05 26/11/04 21/11/03 -
Price 1.60 1.46 1.94 1.53 1.45 1.38 1.51 -
P/RPS 2.34 2.37 3.18 4.00 3.90 2.99 3.78 -7.67%
P/EPS 7.86 10.70 9.22 10.01 29.96 20.41 26.03 -18.07%
EY 12.73 9.34 10.85 9.99 3.34 4.90 3.84 22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.45 0.36 0.33 0.32 0.31 2.52%

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