[DAIMAN] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 1.42%
YoY- 322.63%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 151,166 126,220 111,898 121,571 80,206 80,575 87,935 9.44%
PBT 62,873 48,247 24,213 45,683 15,442 65,907 24,029 17.37%
Tax -12,929 -8,062 -6,281 3,245 -3,865 325 -4,913 17.49%
NP 49,944 40,185 17,932 48,928 11,577 66,232 19,116 17.34%
-
NP to SH 49,864 40,010 17,929 48,928 11,577 66,232 19,116 17.31%
-
Tax Rate 20.56% 16.71% 25.94% -7.10% 25.03% -0.49% 20.45% -
Total Cost 101,222 86,035 93,966 72,643 68,629 14,343 68,819 6.63%
-
Net Worth 964,026 916,700 927,907 920,235 887,070 1,022,101 982,255 -0.31%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 20,849 21,125 32,251 21,473 26,198 20,178 5,319 25.55%
Div Payout % 41.81% 52.80% 179.89% 43.89% 226.29% 30.47% 27.83% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 964,026 916,700 927,907 920,235 887,070 1,022,101 982,255 -0.31%
NOSH 210,486 207,398 211,368 216,017 214,268 219,806 225,287 -1.12%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.04% 31.84% 16.03% 40.25% 14.43% 82.20% 21.74% -
ROE 5.17% 4.36% 1.93% 5.32% 1.31% 6.48% 1.95% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 71.82 60.86 52.94 56.28 37.43 36.66 39.03 10.69%
EPS 23.69 19.29 8.48 22.65 5.40 30.13 8.49 18.64%
DPS 10.00 10.19 15.00 10.00 12.00 9.18 2.36 27.19%
NAPS 4.58 4.42 4.39 4.26 4.14 4.65 4.36 0.82%
Adjusted Per Share Value based on latest NOSH - 216,017
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 71.92 60.05 53.24 57.84 38.16 38.34 41.84 9.44%
EPS 23.72 19.04 8.53 23.28 5.51 31.51 9.09 17.32%
DPS 9.92 10.05 15.34 10.22 12.46 9.60 2.53 25.56%
NAPS 4.5866 4.3615 4.4148 4.3783 4.2205 4.8629 4.6734 -0.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.94 1.64 1.23 1.64 1.72 1.44 1.26 -
P/RPS 2.70 2.69 2.32 2.91 4.59 3.93 3.23 -2.94%
P/EPS 8.19 8.50 14.50 7.24 31.83 4.78 14.85 -9.43%
EY 12.21 11.76 6.90 13.81 3.14 20.92 6.73 10.43%
DY 5.15 6.21 12.20 6.10 6.98 6.38 1.87 18.38%
P/NAPS 0.42 0.37 0.28 0.38 0.42 0.31 0.29 6.36%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 21/05/10 21/05/09 26/05/08 31/05/07 29/05/06 27/05/05 -
Price 1.94 1.57 1.35 1.69 1.64 1.41 1.18 -
P/RPS 2.70 2.58 2.55 3.00 4.38 3.85 3.02 -1.84%
P/EPS 8.19 8.14 15.92 7.46 30.35 4.68 13.91 -8.44%
EY 12.21 12.29 6.28 13.40 3.29 21.37 7.19 9.22%
DY 5.15 6.49 11.11 5.92 7.32 6.51 2.00 17.06%
P/NAPS 0.42 0.36 0.31 0.40 0.40 0.30 0.27 7.63%

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