[DAIMAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 36.2%
YoY- 6.13%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 112,450 99,071 88,160 85,732 89,728 69,454 95,848 2.69%
PBT 36,435 37,994 59,534 25,419 25,617 20,689 28,249 4.32%
Tax -7,874 5,593 -1,427 -3,150 -4,634 -2,055 -8,003 -0.27%
NP 28,561 43,587 58,107 22,269 20,983 18,634 20,246 5.89%
-
NP to SH 28,561 43,587 58,107 22,269 20,983 18,634 20,246 5.89%
-
Tax Rate 21.61% -14.72% 2.40% 12.39% 18.09% 9.93% 28.33% -
Total Cost 83,889 55,484 30,053 63,463 68,745 50,820 75,602 1.74%
-
Net Worth 934,195 923,726 909,424 988,734 964,993 1,092,028 1,152,430 -3.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 32,287 21,482 26,233 20,224 15,709 11,211 11,210 19.26%
Div Payout % 113.05% 49.29% 45.15% 90.82% 74.87% 60.17% 55.37% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 934,195 923,726 909,424 988,734 964,993 1,092,028 1,152,430 -3.43%
NOSH 215,252 214,820 218,611 224,712 224,417 224,235 224,208 -0.67%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.40% 44.00% 65.91% 25.98% 23.39% 26.83% 21.12% -
ROE 3.06% 4.72% 6.39% 2.25% 2.17% 1.71% 1.76% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 52.24 46.12 40.33 38.15 39.98 30.97 42.75 3.39%
EPS 13.27 20.29 26.58 9.91 9.35 8.31 9.03 6.61%
DPS 15.00 10.00 12.00 9.00 7.00 5.00 5.00 20.07%
NAPS 4.34 4.30 4.16 4.40 4.30 4.87 5.14 -2.77%
Adjusted Per Share Value based on latest NOSH - 224,204
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.50 47.14 41.94 40.79 42.69 33.04 45.60 2.69%
EPS 13.59 20.74 27.65 10.60 9.98 8.87 9.63 5.90%
DPS 15.36 10.22 12.48 9.62 7.47 5.33 5.33 19.27%
NAPS 4.4447 4.3949 4.3268 4.7042 4.5912 5.1956 5.483 -3.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.70 1.80 1.46 1.35 1.34 1.30 1.49 -
P/RPS 3.25 3.90 3.62 3.54 3.35 4.20 3.49 -1.17%
P/EPS 12.81 8.87 5.49 13.62 14.33 15.64 16.50 -4.12%
EY 7.81 11.27 18.21 7.34 6.98 6.39 6.06 4.31%
DY 8.82 5.56 8.22 6.67 5.22 3.85 3.36 17.43%
P/NAPS 0.39 0.42 0.35 0.31 0.31 0.27 0.29 5.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 26/08/05 27/08/04 26/08/03 27/08/02 -
Price 1.72 1.95 1.39 1.25 1.22 1.41 1.40 -
P/RPS 3.29 4.23 3.45 3.28 3.05 4.55 3.27 0.10%
P/EPS 12.96 9.61 5.23 12.61 13.05 16.97 15.50 -2.93%
EY 7.71 10.41 19.12 7.93 7.66 5.89 6.45 3.01%
DY 8.72 5.13 8.63 7.20 5.74 3.55 3.57 16.03%
P/NAPS 0.40 0.45 0.33 0.28 0.28 0.29 0.27 6.76%

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