[DAIMAN] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -91.71%
YoY- -92.98%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 117,790 113,132 120,648 81,889 79,791 89,582 77,588 7.19%
PBT 44,562 24,717 44,962 9,042 75,296 25,420 19,799 14.46%
Tax -7,564 -6,353 3,282 -3,771 -212 -5,191 -840 44.18%
NP 36,998 18,364 48,244 5,271 75,084 20,229 18,959 11.77%
-
NP to SH 36,916 18,362 48,244 5,271 75,084 20,229 18,959 11.73%
-
Tax Rate 16.97% 25.70% -7.30% 41.71% 0.28% 20.42% 4.24% -
Total Cost 80,792 94,768 72,404 76,618 4,707 69,353 58,629 5.48%
-
Net Worth 959,009 950,160 938,392 906,003 1,037,203 990,299 1,112,972 -2.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 21,125 32,251 21,473 26,198 20,178 5,319 11,219 11.11%
Div Payout % 57.23% 175.64% 44.51% 497.02% 26.87% 26.30% 59.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 959,009 950,160 938,392 906,003 1,037,203 990,299 1,112,972 -2.44%
NOSH 213,587 214,000 216,219 214,692 220,681 225,068 224,389 -0.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 31.41% 16.23% 39.99% 6.44% 94.10% 22.58% 24.44% -
ROE 3.85% 1.93% 5.14% 0.58% 7.24% 2.04% 1.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 55.15 52.87 55.80 38.14 36.16 39.80 34.58 8.08%
EPS 17.28 8.58 22.31 2.46 34.02 8.99 8.45 12.65%
DPS 10.00 15.00 10.00 12.20 9.14 2.36 5.00 12.23%
NAPS 4.49 4.44 4.34 4.22 4.70 4.40 4.96 -1.64%
Adjusted Per Share Value based on latest NOSH - 214,692
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.04 53.83 57.40 38.96 37.96 42.62 36.91 7.20%
EPS 17.56 8.74 22.95 2.51 35.72 9.62 9.02 11.73%
DPS 10.05 15.34 10.22 12.46 9.60 2.53 5.34 11.10%
NAPS 4.5628 4.5207 4.4647 4.3106 4.9348 4.7116 5.2953 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.50 1.28 1.81 1.39 1.27 1.40 1.40 -
P/RPS 2.72 2.42 3.24 3.64 3.51 3.52 4.05 -6.41%
P/EPS 8.68 14.92 8.11 56.62 3.73 15.58 16.57 -10.20%
EY 11.52 6.70 12.33 1.77 26.79 6.42 6.04 11.35%
DY 6.67 11.72 5.52 8.78 7.20 1.69 3.57 10.96%
P/NAPS 0.33 0.29 0.42 0.33 0.27 0.32 0.28 2.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 27/02/07 27/02/06 25/02/05 26/02/04 -
Price 1.51 1.27 1.83 1.68 1.44 1.35 1.53 -
P/RPS 2.74 2.40 3.28 4.40 3.98 3.39 4.42 -7.65%
P/EPS 8.74 14.80 8.20 68.43 4.23 15.02 18.11 -11.42%
EY 11.45 6.76 12.19 1.46 23.63 6.66 5.52 12.91%
DY 6.62 11.81 5.46 7.26 6.35 1.75 3.27 12.46%
P/NAPS 0.34 0.29 0.42 0.40 0.31 0.31 0.31 1.55%

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