[DAIMAN] YoY TTM Result on 30-Sep-2004 [#1]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 2.6%
YoY- 62.33%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 111,625 87,945 80,551 93,284 66,438 102,186 78,034 6.14%
PBT 42,261 66,480 22,977 27,188 13,791 36,187 13,860 20.40%
Tax 4,507 -2,886 -1,799 -5,660 -529 -9,624 -3,497 -
NP 46,768 63,594 21,178 21,528 13,262 26,563 10,363 28.53%
-
NP to SH 46,768 63,594 21,178 21,528 13,262 26,563 10,363 28.53%
-
Tax Rate -10.66% 4.34% 7.83% 20.82% 3.84% 26.60% 25.23% -
Total Cost 64,857 24,351 59,373 71,756 53,176 75,623 67,671 -0.70%
-
Net Worth 937,472 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 -2.95%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 21,473 26,198 20,178 5,319 11,219 11,202 8,857 15.89%
Div Payout % 45.91% 41.20% 95.28% 24.71% 84.60% 42.17% 85.47% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 937,472 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 -2.95%
NOSH 216,007 214,188 222,809 224,082 223,586 224,348 223,653 -0.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 41.90% 72.31% 26.29% 23.08% 19.96% 25.99% 13.28% -
ROE 4.99% 7.04% 2.14% 2.21% 1.21% 2.29% 0.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.68 41.06 36.15 41.63 29.71 45.55 34.89 6.76%
EPS 21.65 29.69 9.50 9.61 5.93 11.84 4.63 29.29%
DPS 10.00 12.23 9.00 2.37 5.00 5.00 4.00 16.49%
NAPS 4.34 4.22 4.44 4.34 4.89 5.16 5.02 -2.39%
Adjusted Per Share Value based on latest NOSH - 224,082
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.11 41.84 38.32 44.38 31.61 48.62 37.13 6.14%
EPS 22.25 30.26 10.08 10.24 6.31 12.64 4.93 28.53%
DPS 10.22 12.46 9.60 2.53 5.34 5.33 4.21 15.92%
NAPS 4.4603 4.3004 4.7068 4.627 5.2019 5.5078 5.3418 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.98 1.42 1.41 1.33 1.35 1.31 1.15 -
P/RPS 3.83 3.46 3.90 3.19 4.54 2.88 3.30 2.51%
P/EPS 9.15 4.78 14.83 13.84 22.76 11.06 24.82 -15.31%
EY 10.93 20.91 6.74 7.22 4.39 9.04 4.03 18.08%
DY 5.05 8.61 6.38 1.78 3.70 3.82 3.48 6.39%
P/NAPS 0.46 0.34 0.32 0.31 0.28 0.25 0.23 12.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 29/11/01 -
Price 1.94 1.53 1.45 1.38 1.51 1.30 1.43 -
P/RPS 3.75 3.73 4.01 3.31 5.08 2.85 4.10 -1.47%
P/EPS 8.96 5.15 15.26 14.36 25.46 10.98 30.86 -18.61%
EY 11.16 19.41 6.56 6.96 3.93 9.11 3.24 22.87%
DY 5.15 7.99 6.21 1.72 3.31 3.85 2.80 10.68%
P/NAPS 0.45 0.36 0.33 0.32 0.31 0.25 0.28 8.22%

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