[DAIMAN] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -26.52%
YoY- -81.46%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 135,318 113,988 112,624 69,734 82,276 94,158 94,450 6.17%
PBT 49,306 19,302 42,738 28,804 129,786 30,026 30,420 8.37%
Tax -9,228 -6,332 -9,374 -4,754 -62 -5,932 -4,818 11.42%
NP 40,078 12,970 33,364 24,050 129,724 24,094 25,602 7.74%
-
NP to SH 39,902 12,968 33,364 24,050 129,724 24,094 25,602 7.66%
-
Tax Rate 18.72% 32.80% 21.93% 16.50% 0.05% 19.76% 15.84% -
Total Cost 95,240 101,018 79,260 45,684 -47,448 70,064 68,848 5.55%
-
Net Worth 947,936 940,815 936,609 904,554 1,037,262 988,932 1,111,960 -2.62%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 947,936 940,815 936,609 904,554 1,037,262 988,932 1,111,960 -2.62%
NOSH 211,121 211,895 215,808 214,349 220,694 224,757 224,185 -0.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.62% 11.38% 29.62% 34.49% 157.67% 25.59% 27.11% -
ROE 4.21% 1.38% 3.56% 2.66% 12.51% 2.44% 2.30% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.09 53.79 52.19 32.53 37.28 41.89 42.13 7.23%
EPS 18.90 6.12 15.46 11.22 58.78 10.72 11.42 8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.44 4.34 4.22 4.70 4.40 4.96 -1.64%
Adjusted Per Share Value based on latest NOSH - 214,692
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.38 54.23 53.58 33.18 39.15 44.80 44.94 6.16%
EPS 18.98 6.17 15.87 11.44 61.72 11.46 12.18 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5101 4.4762 4.4562 4.3037 4.9351 4.7051 5.2905 -2.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.50 1.28 1.81 1.39 1.27 1.40 1.40 -
P/RPS 2.34 2.38 3.47 4.27 3.41 3.34 3.32 -5.65%
P/EPS 7.94 20.92 11.71 12.39 2.16 13.06 12.26 -6.97%
EY 12.60 4.78 8.54 8.07 46.28 7.66 8.16 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.42 0.33 0.27 0.32 0.28 2.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 27/02/07 27/02/06 25/02/05 26/02/04 -
Price 1.51 1.27 1.83 1.68 1.44 1.35 1.53 -
P/RPS 2.36 2.36 3.51 5.16 3.86 3.22 3.63 -6.91%
P/EPS 7.99 20.75 11.84 14.97 2.45 12.59 13.40 -8.24%
EY 12.52 4.82 8.45 6.68 40.82 7.94 7.46 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.42 0.40 0.31 0.31 0.31 1.55%

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