[DAIMAN] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 7.3%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 122,813 110,400 112,246 111,625 87,945 80,551 93,284 4.68%
PBT 36,663 34,264 31,362 42,261 66,480 22,977 27,188 5.10%
Tax -4,845 -7,335 -6,931 4,507 -2,886 -1,799 -5,660 -2.55%
NP 31,818 26,929 24,431 46,768 63,594 21,178 21,528 6.72%
-
NP to SH 31,540 26,940 24,430 46,768 63,594 21,178 21,528 6.56%
-
Tax Rate 13.21% 21.41% 22.10% -10.66% 4.34% 7.83% 20.82% -
Total Cost 90,995 83,471 87,815 64,857 24,351 59,373 71,756 4.03%
-
Net Worth 950,369 941,773 943,765 937,472 903,875 989,276 972,519 -0.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 20,849 21,125 32,251 21,473 26,198 20,178 5,319 25.55%
Div Payout % 66.10% 78.42% 132.02% 45.91% 41.20% 95.28% 24.71% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 950,369 941,773 943,765 937,472 903,875 989,276 972,519 -0.38%
NOSH 210,724 210,687 212,082 216,007 214,188 222,809 224,082 -1.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 25.91% 24.39% 21.77% 41.90% 72.31% 26.29% 23.08% -
ROE 3.32% 2.86% 2.59% 4.99% 7.04% 2.14% 2.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.28 52.40 52.93 51.68 41.06 36.15 41.63 5.76%
EPS 14.97 12.79 11.52 21.65 29.69 9.50 9.61 7.66%
DPS 10.00 10.00 15.00 10.00 12.23 9.00 2.37 27.10%
NAPS 4.51 4.47 4.45 4.34 4.22 4.44 4.34 0.64%
Adjusted Per Share Value based on latest NOSH - 216,007
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.43 52.53 53.40 53.11 41.84 38.32 44.38 4.68%
EPS 15.01 12.82 11.62 22.25 30.26 10.08 10.24 6.57%
DPS 9.92 10.05 15.34 10.22 12.46 9.60 2.53 25.56%
NAPS 4.5217 4.4808 4.4902 4.4603 4.3004 4.7068 4.627 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.53 1.60 1.98 1.42 1.41 1.33 -
P/RPS 2.93 2.92 3.02 3.83 3.46 3.90 3.19 -1.40%
P/EPS 11.42 11.97 13.89 9.15 4.78 14.83 13.84 -3.15%
EY 8.75 8.36 7.20 10.93 20.91 6.74 7.22 3.25%
DY 5.85 6.54 9.38 5.05 8.61 6.38 1.78 21.92%
P/NAPS 0.38 0.34 0.36 0.46 0.34 0.32 0.31 3.44%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 27/11/08 28/11/07 29/11/06 29/11/05 26/11/04 -
Price 1.79 1.60 1.46 1.94 1.53 1.45 1.38 -
P/RPS 3.07 3.05 2.76 3.75 3.73 4.01 3.31 -1.24%
P/EPS 11.96 12.51 12.67 8.96 5.15 15.26 14.36 -3.00%
EY 8.36 7.99 7.89 11.16 19.41 6.56 6.96 3.10%
DY 5.59 6.25 10.27 5.15 7.99 6.21 1.72 21.69%
P/NAPS 0.40 0.36 0.33 0.45 0.36 0.33 0.32 3.78%

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