[DAIMAN] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -11.44%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 99,203 88,160 85,732 89,728 69,454 95,152 85,318 2.54%
PBT 37,995 59,532 25,417 25,617 20,689 28,249 17,232 14.07%
Tax 5,593 -1,424 -3,148 -4,634 -2,054 -7,975 -4,856 -
NP 43,588 58,108 22,269 20,983 18,635 20,274 12,376 23.33%
-
NP to SH 43,588 58,108 22,269 20,983 18,635 20,274 12,376 23.33%
-
Tax Rate -14.72% 2.39% 12.39% 18.09% 9.93% 28.23% 28.18% -
Total Cost 55,615 30,052 63,463 68,745 50,819 74,878 72,942 -4.41%
-
Net Worth 923,353 908,197 986,499 326,752 1,092,756 1,151,592 1,120,428 -3.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 21,473 26,198 20,178 5,319 11,219 11,202 8,857 15.89%
Div Payout % 49.26% 45.09% 90.61% 25.35% 60.21% 55.25% 71.57% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 923,353 908,197 986,499 326,752 1,092,756 1,151,592 1,120,428 -3.17%
NOSH 214,733 218,316 224,204 75,989 224,385 224,045 221,428 -0.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 43.94% 65.91% 25.98% 23.39% 26.83% 21.31% 14.51% -
ROE 4.72% 6.40% 2.26% 6.42% 1.71% 1.76% 1.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.20 40.38 38.24 118.08 30.95 42.47 38.53 3.07%
EPS 20.30 26.62 9.93 27.61 8.30 9.05 5.59 23.96%
DPS 10.00 12.00 9.00 7.00 5.00 5.00 4.00 16.49%
NAPS 4.30 4.16 4.40 4.30 4.87 5.14 5.06 -2.67%
Adjusted Per Share Value based on latest NOSH - 75,989
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.20 41.94 40.79 42.69 33.04 45.27 40.59 2.54%
EPS 20.74 27.65 10.60 9.98 8.87 9.65 5.89 23.33%
DPS 10.22 12.46 9.60 2.53 5.34 5.33 4.21 15.92%
NAPS 4.3931 4.321 4.6936 1.5546 5.1991 5.479 5.3308 -3.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.80 1.46 1.35 1.34 1.30 1.49 1.44 -
P/RPS 3.90 3.62 3.53 1.13 4.20 3.51 3.74 0.70%
P/EPS 8.87 5.49 13.59 4.85 15.65 16.47 25.76 -16.27%
EY 11.28 18.23 7.36 20.61 6.39 6.07 3.88 19.45%
DY 5.56 8.22 6.67 5.22 3.85 3.36 2.78 12.24%
P/NAPS 0.42 0.35 0.31 0.31 0.27 0.29 0.28 6.98%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 26/08/05 27/08/04 26/08/03 27/08/02 19/09/01 -
Price 1.95 1.39 1.25 1.22 1.41 1.40 1.18 -
P/RPS 4.22 3.44 3.27 1.03 4.56 3.30 3.06 5.50%
P/EPS 9.61 5.22 12.59 4.42 16.98 15.47 21.11 -12.28%
EY 10.41 19.15 7.95 22.63 5.89 6.46 4.74 14.00%
DY 5.13 8.63 7.20 5.74 3.55 3.57 3.39 7.14%
P/NAPS 0.45 0.33 0.28 0.28 0.29 0.27 0.23 11.83%

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