[DAIMAN] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 254.54%
YoY- 271.17%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 113,132 120,648 81,889 79,791 89,582 77,588 92,469 3.41%
PBT 24,717 44,962 9,042 75,296 25,420 19,799 34,919 -5.59%
Tax -6,353 3,282 -3,771 -212 -5,191 -840 -9,271 -6.09%
NP 18,364 48,244 5,271 75,084 20,229 18,959 25,648 -5.41%
-
NP to SH 18,362 48,244 5,271 75,084 20,229 18,959 25,648 -5.41%
-
Tax Rate 25.70% -7.30% 41.71% 0.28% 20.42% 4.24% 26.55% -
Total Cost 94,768 72,404 76,618 4,707 69,353 58,629 66,821 5.99%
-
Net Worth 950,160 938,392 906,003 1,037,203 990,299 1,112,972 1,158,599 -3.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 32,251 21,473 26,198 20,178 5,319 11,219 11,202 19.25%
Div Payout % 175.64% 44.51% 497.02% 26.87% 26.30% 59.18% 43.68% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 950,160 938,392 906,003 1,037,203 990,299 1,112,972 1,158,599 -3.24%
NOSH 214,000 216,219 214,692 220,681 225,068 224,389 224,534 -0.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.23% 39.99% 6.44% 94.10% 22.58% 24.44% 27.74% -
ROE 1.93% 5.14% 0.58% 7.24% 2.04% 1.70% 2.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 52.87 55.80 38.14 36.16 39.80 34.58 41.18 4.24%
EPS 8.58 22.31 2.46 34.02 8.99 8.45 11.42 -4.64%
DPS 15.00 10.00 12.20 9.14 2.36 5.00 5.00 20.07%
NAPS 4.44 4.34 4.22 4.70 4.40 4.96 5.16 -2.47%
Adjusted Per Share Value based on latest NOSH - 220,681
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 53.83 57.40 38.96 37.96 42.62 36.91 43.99 3.41%
EPS 8.74 22.95 2.51 35.72 9.62 9.02 12.20 -5.40%
DPS 15.34 10.22 12.46 9.60 2.53 5.34 5.33 19.24%
NAPS 4.5207 4.4647 4.3106 4.9348 4.7116 5.2953 5.5124 -3.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.28 1.81 1.39 1.27 1.40 1.40 1.26 -
P/RPS 2.42 3.24 3.64 3.51 3.52 4.05 3.06 -3.83%
P/EPS 14.92 8.11 56.62 3.73 15.58 16.57 11.03 5.15%
EY 6.70 12.33 1.77 26.79 6.42 6.04 9.07 -4.91%
DY 11.72 5.52 8.78 7.20 1.69 3.57 3.97 19.75%
P/NAPS 0.29 0.42 0.33 0.27 0.32 0.28 0.24 3.20%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 27/02/06 25/02/05 26/02/04 24/02/03 -
Price 1.27 1.83 1.68 1.44 1.35 1.53 1.22 -
P/RPS 2.40 3.28 4.40 3.98 3.39 4.42 2.96 -3.43%
P/EPS 14.80 8.20 68.43 4.23 15.02 18.11 10.68 5.58%
EY 6.76 12.19 1.46 23.63 6.66 5.52 9.36 -5.27%
DY 11.81 5.46 7.26 6.35 1.75 3.27 4.10 19.26%
P/NAPS 0.29 0.42 0.40 0.31 0.31 0.31 0.24 3.20%

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