[DAIMAN] QoQ 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

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	87,945	88,160	80,575	79,791	80,551	85,732	87,935	0.00%
YoY %	-0.24%	9.41%	0.98%	-0.94%	-6.04%	-2.51%	-	-
Horiz. %	100.01%	100.26%	91.63%	90.74%	91.60%	97.49%	100.00%	-
PBT	66,480	59,532	65,907	75,296	22,977	25,417	24,029	96.95%
YoY %	11.67%	-9.67%	-12.47%	227.70%	-9.60%	5.78%	-	-
Horiz. %	276.67%	247.75%	274.28%	313.35%	95.62%	105.78%	100.00%	-
Tax	-2,886	-1,424	325	-212	-1,799	-3,148	-4,913	-29.83%
YoY %	-102.67%	-538.15%	253.30%	88.22%	42.85%	35.93%	-	-
Horiz. %	58.74%	28.98%	-6.62%	4.32%	36.62%	64.07%	100.00%	-
NP	63,594	58,108	66,232	75,084	21,178	22,269	19,116	122.68%
YoY %	9.44%	-12.27%	-11.79%	254.54%	-4.90%	16.49%	-	-
Horiz. %	332.67%	303.98%	346.47%	392.78%	110.79%	116.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,594	58,108	66,232	75,084	21,178	22,269	19,116	122.68%
YoY %	9.44%	-12.27%	-11.79%	254.54%	-4.90%	16.49%	-	-
Horiz. %	332.67%	303.98%	346.47%	392.78%	110.79%	116.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.34%	2.39%	-0.49%	0.28%	7.83%	12.39%	20.45%	-
YoY %	81.59%	587.76%	-275.00%	-96.42%	-36.80%	-39.41%	-	-
Horiz. %	21.22%	11.69%	-2.40%	1.37%	38.29%	60.59%	100.00%	-
Total Cost	24,351	30,052	14,343	4,707	59,373	63,463	68,819	-49.94%
YoY %	-18.97%	109.52%	204.72%	-92.07%	-6.44%	-7.78%	-	-
Horiz. %	35.38%	43.67%	20.84%	6.84%	86.27%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,875	908,197	1,022,101	1,037,203	989,276	986,499	982,255	-5.38%
YoY %	-0.48%	-11.14%	-1.46%	4.84%	0.28%	0.43%	-	-
Horiz. %	92.02%	92.46%	104.06%	105.59%	100.71%	100.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	26,198	26,198	20,178	20,178	20,178	20,178	5,319	189.20%
YoY %	0.00%	29.83%	0.00%	0.00%	0.00%	279.36%	-	-
Horiz. %	492.54%	492.54%	379.36%	379.36%	379.36%	379.36%	100.00%	-
Div Payout %	41.20%	45.09%	30.47%	26.87%	95.28%	90.61%	27.83%	-
YoY %	-8.63%	47.98%	13.40%	-71.80%	5.15%	225.58%	-	-
Horiz. %	148.04%	162.02%	109.49%	96.55%	342.36%	325.58%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	903,875	908,197	1,022,101	1,037,203	989,276	986,499	982,255	-5.38%
YoY %	-0.48%	-11.14%	-1.46%	4.84%	0.28%	0.43%	-	-
Horiz. %	92.02%	92.46%	104.06%	105.59%	100.71%	100.43%	100.00%	-
NOSH	214,188	218,316	219,806	220,681	222,809	224,204	225,287	-3.30%
YoY %	-1.89%	-0.68%	-0.40%	-0.96%	-0.62%	-0.48%	-	-
Horiz. %	95.07%	96.91%	97.57%	97.96%	98.90%	99.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	72.31%	65.91%	82.20%	94.10%	26.29%	25.98%	21.74%	-
YoY %	9.71%	-19.82%	-12.65%	257.93%	1.19%	19.50%	-	-
Horiz. %	332.61%	303.17%	378.10%	432.84%	120.93%	119.50%	100.00%	-
ROE	7.04%	6.40%	6.48%	7.24%	2.14%	2.26%	1.95%	-
YoY %	10.00%	-1.23%	-10.50%	238.32%	-5.31%	15.90%	-	-
Horiz. %	361.03%	328.21%	332.31%	371.28%	109.74%	115.90%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	41.06	40.38	36.66	36.16	36.15	38.24	39.03	3.43%
YoY %	1.68%	10.15%	1.38%	0.03%	-5.47%	-2.02%	-	-
Horiz. %	105.20%	103.46%	93.93%	92.65%	92.62%	97.98%	100.00%	-
EPS	29.69	26.62	30.13	34.02	9.50	9.93	8.49	130.21%
YoY %	11.53%	-11.65%	-11.43%	258.11%	-4.33%	16.96%	-	-
Horiz. %	349.71%	313.55%	354.89%	400.71%	111.90%	116.96%	100.00%	-
DPS	12.23	12.00	9.18	9.14	9.00	9.00	2.36	199.16%
YoY %	1.92%	30.72%	0.44%	1.56%	0.00%	281.36%	-	-
Horiz. %	518.22%	508.47%	388.98%	387.29%	381.36%	381.36%	100.00%	-
NAPS	4.22	4.16	4.65	4.70	4.44	4.40	4.36	-2.15%
YoY %	1.44%	-10.54%	-1.06%	5.86%	0.91%	0.92%	-	-
Horiz. %	96.79%	95.41%	106.65%	107.80%	101.83%	100.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 220,681
RPS	41.84	41.94	38.34	37.96	38.32	40.79	41.84	0.00%
YoY %	-0.24%	9.39%	1.00%	-0.94%	-6.06%	-2.51%	-	-
Horiz. %	100.00%	100.24%	91.63%	90.73%	91.59%	97.49%	100.00%	-
EPS	30.26	27.65	31.51	35.72	10.08	10.60	9.09	122.78%
YoY %	9.44%	-12.25%	-11.79%	254.37%	-4.91%	16.61%	-	-
Horiz. %	332.89%	304.18%	346.64%	392.96%	110.89%	116.61%	100.00%	-
DPS	12.46	12.46	9.60	9.60	9.60	9.60	2.53	189.18%
YoY %	0.00%	29.79%	0.00%	0.00%	0.00%	279.45%	-	-
Horiz. %	492.49%	492.49%	379.45%	379.45%	379.45%	379.45%	100.00%	-
NAPS	4.3004	4.321	4.8629	4.9348	4.7068	4.6936	4.6734	-5.38%
YoY %	-0.48%	-11.14%	-1.46%	4.84%	0.28%	0.43%	-	-
Horiz. %	92.02%	92.46%	104.05%	105.59%	100.71%	100.43%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.42	1.46	1.44	1.27	1.41	1.35	1.26	-
P/RPS	3.46	3.62	3.93	3.51	3.90	3.53	3.23	4.68%
YoY %	-4.42%	-7.89%	11.97%	-10.00%	10.48%	9.29%	-	-
Horiz. %	107.12%	112.07%	121.67%	108.67%	120.74%	109.29%	100.00%	-
P/EPS	4.78	5.49	4.78	3.73	14.83	13.59	14.85	-52.99%
YoY %	-12.93%	14.85%	28.15%	-74.85%	9.12%	-8.48%	-	-
Horiz. %	32.19%	36.97%	32.19%	25.12%	99.87%	91.52%	100.00%	-
EY	20.91	18.23	20.92	26.79	6.74	7.36	6.73	112.77%
YoY %	14.70%	-12.86%	-21.91%	297.48%	-8.42%	9.36%	-	-
Horiz. %	310.70%	270.88%	310.85%	398.07%	100.15%	109.36%	100.00%	-
DY	8.61	8.22	6.38	7.20	6.38	6.67	1.87	176.50%
YoY %	4.74%	28.84%	-11.39%	12.85%	-4.35%	256.68%	-	-
Horiz. %	460.43%	439.57%	341.18%	385.03%	341.18%	356.68%	100.00%	-
P/NAPS	0.34	0.35	0.31	0.27	0.32	0.31	0.29	11.17%
YoY %	-2.86%	12.90%	14.81%	-15.62%	3.23%	6.90%	-	-
Horiz. %	117.24%	120.69%	106.90%	93.10%	110.34%	106.90%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	30/08/06	29/05/06	27/02/06	29/11/05	26/08/05	27/05/05	-
Price	1.53	1.39	1.41	1.44	1.45	1.25	1.18	-
P/RPS	3.73	3.44	3.85	3.98	4.01	3.27	3.02	15.10%
YoY %	8.43%	-10.65%	-3.27%	-0.75%	22.63%	8.28%	-	-
Horiz. %	123.51%	113.91%	127.48%	131.79%	132.78%	108.28%	100.00%	-
P/EPS	5.15	5.22	4.68	4.23	15.26	12.59	13.91	-48.40%
YoY %	-1.34%	11.54%	10.64%	-72.28%	21.21%	-9.49%	-	-
Horiz. %	37.02%	37.53%	33.64%	30.41%	109.71%	90.51%	100.00%	-
EY	19.41	19.15	21.37	23.63	6.56	7.95	7.19	93.76%
YoY %	1.36%	-10.39%	-9.56%	260.21%	-17.48%	10.57%	-	-
Horiz. %	269.96%	266.34%	297.22%	328.65%	91.24%	110.57%	100.00%	-
DY	7.99	8.63	6.51	6.35	6.21	7.20	2.00	151.56%
YoY %	-7.42%	32.57%	2.52%	2.25%	-13.75%	260.00%	-	-
Horiz. %	399.50%	431.50%	325.50%	317.50%	310.50%	360.00%	100.00%	-
P/NAPS	0.36	0.33	0.30	0.31	0.33	0.28	0.27	21.12%
YoY %	9.09%	10.00%	-3.23%	-6.06%	17.86%	3.70%	-	-
Horiz. %	133.33%	122.22%	111.11%	114.81%	122.22%	103.70%	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