[DAIMAN] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -5.5%
YoY- -19.32%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 121,571 80,206 80,575 87,935 83,338 91,340 77,940 7.68%
PBT 45,683 15,442 65,907 24,029 25,813 30,287 15,685 19.48%
Tax 3,245 -3,865 325 -4,913 -2,120 -8,184 -3,890 -
NP 48,928 11,577 66,232 19,116 23,693 22,103 11,795 26.73%
-
NP to SH 48,928 11,577 66,232 19,116 23,693 22,103 11,795 26.73%
-
Tax Rate -7.10% 25.03% -0.49% 20.45% 8.21% 27.02% 24.80% -
Total Cost 72,643 68,629 14,343 68,819 59,645 69,237 66,145 1.57%
-
Net Worth 920,235 887,070 1,022,101 982,255 1,112,414 1,139,599 1,142,189 -3.53%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 21,473 26,198 20,178 5,319 11,219 11,202 8,857 15.88%
Div Payout % 43.89% 226.29% 30.47% 27.83% 47.35% 50.68% 75.09% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 920,235 887,070 1,022,101 982,255 1,112,414 1,139,599 1,142,189 -3.53%
NOSH 216,017 214,268 219,806 225,287 224,730 219,999 224,840 -0.66%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 40.25% 14.43% 82.20% 21.74% 28.43% 24.20% 15.13% -
ROE 5.32% 1.31% 6.48% 1.95% 2.13% 1.94% 1.03% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.28 37.43 36.66 39.03 37.08 41.52 34.66 8.40%
EPS 22.65 5.40 30.13 8.49 10.54 10.05 5.25 27.56%
DPS 10.00 12.00 9.18 2.36 5.00 5.09 4.00 16.48%
NAPS 4.26 4.14 4.65 4.36 4.95 5.18 5.08 -2.88%
Adjusted Per Share Value based on latest NOSH - 225,287
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 57.84 38.16 38.34 41.84 39.65 43.46 37.08 7.68%
EPS 23.28 5.51 31.51 9.09 11.27 10.52 5.61 26.73%
DPS 10.22 12.46 9.60 2.53 5.34 5.33 4.21 15.91%
NAPS 4.3783 4.2205 4.8629 4.6734 5.2926 5.422 5.4343 -3.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.64 1.72 1.44 1.26 1.59 1.17 1.51 -
P/RPS 2.91 4.59 3.93 3.23 4.29 2.82 4.36 -6.51%
P/EPS 7.24 31.83 4.78 14.85 15.08 11.65 28.78 -20.53%
EY 13.81 3.14 20.92 6.73 6.63 8.59 3.47 25.85%
DY 6.10 6.98 6.38 1.87 3.14 4.35 2.65 14.89%
P/NAPS 0.38 0.42 0.31 0.29 0.32 0.23 0.30 4.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 31/05/07 29/05/06 27/05/05 28/05/04 30/05/03 22/05/02 -
Price 1.69 1.64 1.41 1.18 1.38 1.22 1.56 -
P/RPS 3.00 4.38 3.85 3.02 3.72 2.94 4.50 -6.52%
P/EPS 7.46 30.35 4.68 13.91 13.09 12.14 29.74 -20.56%
EY 13.40 3.29 21.37 7.19 7.64 8.24 3.36 25.90%
DY 5.92 7.32 6.51 2.00 3.62 4.17 2.56 14.98%
P/NAPS 0.40 0.40 0.30 0.27 0.28 0.24 0.31 4.33%

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