[DAIMAN] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -4.9%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 112,246 111,625 87,945 80,551 93,284 66,438 102,186 1.57%
PBT 31,362 42,261 66,480 22,977 27,188 13,791 36,187 -2.35%
Tax -6,931 4,507 -2,886 -1,799 -5,660 -529 -9,624 -5.31%
NP 24,431 46,768 63,594 21,178 21,528 13,262 26,563 -1.38%
-
NP to SH 24,430 46,768 63,594 21,178 21,528 13,262 26,563 -1.38%
-
Tax Rate 22.10% -10.66% 4.34% 7.83% 20.82% 3.84% 26.60% -
Total Cost 87,815 64,857 24,351 59,373 71,756 53,176 75,623 2.52%
-
Net Worth 943,765 937,472 903,875 989,276 972,519 1,093,336 1,157,640 -3.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 32,251 21,473 26,198 20,178 5,319 11,219 11,202 19.25%
Div Payout % 132.02% 45.91% 41.20% 95.28% 24.71% 84.60% 42.17% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 943,765 937,472 903,875 989,276 972,519 1,093,336 1,157,640 -3.34%
NOSH 212,082 216,007 214,188 222,809 224,082 223,586 224,348 -0.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.77% 41.90% 72.31% 26.29% 23.08% 19.96% 25.99% -
ROE 2.59% 4.99% 7.04% 2.14% 2.21% 1.21% 2.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 52.93 51.68 41.06 36.15 41.63 29.71 45.55 2.53%
EPS 11.52 21.65 29.69 9.50 9.61 5.93 11.84 -0.45%
DPS 15.00 10.00 12.23 9.00 2.37 5.00 5.00 20.07%
NAPS 4.45 4.34 4.22 4.44 4.34 4.89 5.16 -2.43%
Adjusted Per Share Value based on latest NOSH - 222,809
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.40 53.11 41.84 38.32 44.38 31.61 48.62 1.57%
EPS 11.62 22.25 30.26 10.08 10.24 6.31 12.64 -1.39%
DPS 15.34 10.22 12.46 9.60 2.53 5.34 5.33 19.24%
NAPS 4.4902 4.4603 4.3004 4.7068 4.627 5.2019 5.5078 -3.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 1.98 1.42 1.41 1.33 1.35 1.31 -
P/RPS 3.02 3.83 3.46 3.90 3.19 4.54 2.88 0.79%
P/EPS 13.89 9.15 4.78 14.83 13.84 22.76 11.06 3.86%
EY 7.20 10.93 20.91 6.74 7.22 4.39 9.04 -3.71%
DY 9.38 5.05 8.61 6.38 1.78 3.70 3.82 16.13%
P/NAPS 0.36 0.46 0.34 0.32 0.31 0.28 0.25 6.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 -
Price 1.46 1.94 1.53 1.45 1.38 1.51 1.30 -
P/RPS 2.76 3.75 3.73 4.01 3.31 5.08 2.85 -0.53%
P/EPS 12.67 8.96 5.15 15.26 14.36 25.46 10.98 2.41%
EY 7.89 11.16 19.41 6.56 6.96 3.93 9.11 -2.36%
DY 10.27 5.15 7.99 6.21 1.72 3.31 3.85 17.74%
P/NAPS 0.33 0.45 0.36 0.33 0.32 0.31 0.25 4.73%

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