[DAIMAN] QoQ TTM Result on 31-Dec-2004 [#2]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

25-Feb-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Dec-2004 [#2]

Profit Trend

QoQ- -6.03%

YoY- 6.7%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	80,551	85,732	87,935	89,582	93,284	89,728	83,338	-2.24%
YoY %	-6.04%	-2.51%	-1.84%	-3.97%	3.96%	7.67%	-	-
Horiz. %	96.66%	102.87%	105.52%	107.49%	111.93%	107.67%	100.00%	-
PBT	22,977	25,417	24,029	25,420	27,188	25,617	25,813	-7.45%
YoY %	-9.60%	5.78%	-5.47%	-6.50%	6.13%	-0.76%	-	-
Horiz. %	89.01%	98.47%	93.09%	98.48%	105.33%	99.24%	100.00%	-
Tax	-1,799	-3,148	-4,913	-5,191	-5,660	-4,634	-2,120	-10.35%
YoY %	42.85%	35.93%	5.36%	8.29%	-22.14%	-118.58%	-	-
Horiz. %	84.86%	148.49%	231.75%	244.86%	266.98%	218.58%	100.00%	-
NP	21,178	22,269	19,116	20,229	21,528	20,983	23,693	-7.20%
YoY %	-4.90%	16.49%	-5.50%	-6.03%	2.60%	-11.44%	-	-
Horiz. %	89.39%	93.99%	80.68%	85.38%	90.86%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,178	22,269	19,116	20,229	21,528	20,983	23,693	-7.20%
YoY %	-4.90%	16.49%	-5.50%	-6.03%	2.60%	-11.44%	-	-
Horiz. %	89.39%	93.99%	80.68%	85.38%	90.86%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.83%	12.39%	20.45%	20.42%	20.82%	18.09%	8.21%	-
YoY %	-36.80%	-39.41%	0.15%	-1.92%	15.09%	120.34%	-	-
Horiz. %	95.37%	150.91%	249.09%	248.72%	253.59%	220.34%	100.00%	-
Total Cost	59,373	63,463	68,819	69,353	71,756	68,745	59,645	-0.30%
YoY %	-6.44%	-7.78%	-0.77%	-3.35%	4.38%	15.26%	-	-
Horiz. %	99.54%	106.40%	115.38%	116.28%	120.31%	115.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	989,276	986,499	982,255	990,299	972,519	326,752	1,112,414	-7.51%
YoY %	0.28%	0.43%	-0.81%	1.83%	197.63%	-70.63%	-	-
Horiz. %	88.93%	88.68%	88.30%	89.02%	87.42%	29.37%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	20,178	20,178	5,319	5,319	5,319	5,319	11,219	47.84%
YoY %	0.00%	279.36%	0.00%	0.00%	0.00%	-52.59%	-	-
Horiz. %	179.86%	179.86%	47.41%	47.41%	47.41%	47.41%	100.00%	-
Div Payout %	95.28%	90.61%	27.83%	26.30%	24.71%	25.35%	47.35%	-
YoY %	5.15%	225.58%	5.82%	6.43%	-2.52%	-46.46%	-	-
Horiz. %	201.22%	191.36%	58.78%	55.54%	52.19%	53.54%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	989,276	986,499	982,255	990,299	972,519	326,752	1,112,414	-7.51%
YoY %	0.28%	0.43%	-0.81%	1.83%	197.63%	-70.63%	-	-
Horiz. %	88.93%	88.68%	88.30%	89.02%	87.42%	29.37%	100.00%	-
NOSH	222,809	224,204	225,287	225,068	224,082	75,989	224,730	-0.57%
YoY %	-0.62%	-0.48%	0.10%	0.44%	194.89%	-66.19%	-	-
Horiz. %	99.15%	99.77%	100.25%	100.15%	99.71%	33.81%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	26.29%	25.98%	21.74%	22.58%	23.08%	23.39%	28.43%	-
YoY %	1.19%	19.50%	-3.72%	-2.17%	-1.33%	-17.73%	-	-
Horiz. %	92.47%	91.38%	76.47%	79.42%	81.18%	82.27%	100.00%	-
ROE	2.14%	2.26%	1.95%	2.04%	2.21%	6.42%	2.13%	-
YoY %	-5.31%	15.90%	-4.41%	-7.69%	-65.58%	201.41%	-	-
Horiz. %	100.47%	106.10%	91.55%	95.77%	103.76%	301.41%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	36.15	38.24	39.03	39.80	41.63	118.08	37.08	-1.67%
YoY %	-5.47%	-2.02%	-1.93%	-4.40%	-64.74%	218.45%	-	-
Horiz. %	97.49%	103.13%	105.26%	107.34%	112.27%	318.45%	100.00%	-
EPS	9.50	9.93	8.49	8.99	9.61	27.61	10.54	-6.68%
YoY %	-4.33%	16.96%	-5.56%	-6.45%	-65.19%	161.95%	-	-
Horiz. %	90.13%	94.21%	80.55%	85.29%	91.18%	261.95%	100.00%	-
DPS	9.00	9.00	2.36	2.36	2.37	7.00	5.00	47.91%
YoY %	0.00%	281.36%	0.00%	-0.42%	-66.14%	40.00%	-	-
Horiz. %	180.00%	180.00%	47.20%	47.20%	47.40%	140.00%	100.00%	-
NAPS	4.44	4.40	4.36	4.40	4.34	4.30	4.95	-6.98%
YoY %	0.91%	0.92%	-0.91%	1.38%	0.93%	-13.13%	-	-
Horiz. %	89.70%	88.89%	88.08%	88.89%	87.68%	86.87%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 225,068
RPS	38.32	40.79	41.84	42.62	44.38	42.69	39.65	-2.24%
YoY %	-6.06%	-2.51%	-1.83%	-3.97%	3.96%	7.67%	-	-
Horiz. %	96.65%	102.88%	105.52%	107.49%	111.93%	107.67%	100.00%	-
EPS	10.08	10.60	9.09	9.62	10.24	9.98	11.27	-7.16%
YoY %	-4.91%	16.61%	-5.51%	-6.05%	2.61%	-11.45%	-	-
Horiz. %	89.44%	94.06%	80.66%	85.36%	90.86%	88.55%	100.00%	-
DPS	9.60	9.60	2.53	2.53	2.53	2.53	5.34	47.79%
YoY %	0.00%	279.45%	0.00%	0.00%	0.00%	-52.62%	-	-
Horiz. %	179.78%	179.78%	47.38%	47.38%	47.38%	47.38%	100.00%	-
NAPS	4.7068	4.6936	4.6734	4.7116	4.627	1.5546	5.2926	-7.51%
YoY %	0.28%	0.43%	-0.81%	1.83%	197.63%	-70.63%	-	-
Horiz. %	88.93%	88.68%	88.30%	89.02%	87.42%	29.37%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	1.41	1.35	1.26	1.40	1.33	1.34	1.59	-
P/RPS	3.90	3.53	3.23	3.52	3.19	1.13	4.29	-6.15%
YoY %	10.48%	9.29%	-8.24%	10.34%	182.30%	-73.66%	-	-
Horiz. %	90.91%	82.28%	75.29%	82.05%	74.36%	26.34%	100.00%	-
P/EPS	14.83	13.59	14.85	15.58	13.84	4.85	15.08	-1.10%
YoY %	9.12%	-8.48%	-4.69%	12.57%	185.36%	-67.84%	-	-
Horiz. %	98.34%	90.12%	98.47%	103.32%	91.78%	32.16%	100.00%	-
EY	6.74	7.36	6.73	6.42	7.22	20.61	6.63	1.10%
YoY %	-8.42%	9.36%	4.83%	-11.08%	-64.97%	210.86%	-	-
Horiz. %	101.66%	111.01%	101.51%	96.83%	108.90%	310.86%	100.00%	-
DY	6.38	6.67	1.87	1.69	1.78	5.22	3.14	60.35%
YoY %	-4.35%	256.68%	10.65%	-5.06%	-65.90%	66.24%	-	-
Horiz. %	203.18%	212.42%	59.55%	53.82%	56.69%	166.24%	100.00%	-
P/NAPS	0.32	0.31	0.29	0.32	0.31	0.31	0.32	0.00%
YoY %	3.23%	6.90%	-9.38%	3.23%	0.00%	-3.12%	-	-
Horiz. %	100.00%	96.88%	90.62%	100.00%	96.88%	96.88%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/05	26/08/05	27/05/05	25/02/05	26/11/04	27/08/04	28/05/04	-
Price	1.45	1.25	1.18	1.35	1.38	1.22	1.38	-
P/RPS	4.01	3.27	3.02	3.39	3.31	1.03	3.72	5.12%
YoY %	22.63%	8.28%	-10.91%	2.42%	221.36%	-72.31%	-	-
Horiz. %	107.80%	87.90%	81.18%	91.13%	88.98%	27.69%	100.00%	-
P/EPS	15.26	12.59	13.91	15.02	14.36	4.42	13.09	10.75%
YoY %	21.21%	-9.49%	-7.39%	4.60%	224.89%	-66.23%	-	-
Horiz. %	116.58%	96.18%	106.26%	114.74%	109.70%	33.77%	100.00%	-
EY	6.56	7.95	7.19	6.66	6.96	22.63	7.64	-9.65%
YoY %	-17.48%	10.57%	7.96%	-4.31%	-69.24%	196.20%	-	-
Horiz. %	85.86%	104.06%	94.11%	87.17%	91.10%	296.20%	100.00%	-
DY	6.21	7.20	2.00	1.75	1.72	5.74	3.62	43.25%
YoY %	-13.75%	260.00%	14.29%	1.74%	-70.03%	58.56%	-	-
Horiz. %	171.55%	198.90%	55.25%	48.34%	47.51%	158.56%	100.00%	-
P/NAPS	0.33	0.28	0.27	0.31	0.32	0.28	0.28	11.56%
YoY %	17.86%	3.70%	-12.90%	-3.12%	14.29%	0.00%	-	-
Horiz. %	117.86%	100.00%	96.43%	110.71%	114.29%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos