[DAIMAN] QoQ 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

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	111,625	99,203	80,206	81,889	87,945	88,160	80,575	24.24%
YoY %	12.52%	23.69%	-2.06%	-6.89%	-0.24%	9.41%	-	-
Horiz. %	138.54%	123.12%	99.54%	101.63%	109.15%	109.41%	100.00%	-
PBT	42,261	37,995	15,442	9,042	66,480	59,532	65,907	-25.61%
YoY %	11.23%	146.05%	70.78%	-86.40%	11.67%	-9.67%	-	-
Horiz. %	64.12%	57.65%	23.43%	13.72%	100.87%	90.33%	100.00%	-
Tax	4,507	5,593	-3,865	-3,771	-2,886	-1,424	325	476.29%
YoY %	-19.42%	244.71%	-2.49%	-30.67%	-102.67%	-538.15%	-	-
Horiz. %	1,386.77%	1,720.92%	-1,189.23%	-1,160.31%	-888.00%	-438.15%	100.00%	-
NP	46,768	43,588	11,577	5,271	63,594	58,108	66,232	-20.68%
YoY %	7.30%	276.51%	119.64%	-91.71%	9.44%	-12.27%	-	-
Horiz. %	70.61%	65.81%	17.48%	7.96%	96.02%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,768	43,588	11,577	5,271	63,594	58,108	66,232	-20.68%
YoY %	7.30%	276.51%	119.64%	-91.71%	9.44%	-12.27%	-	-
Horiz. %	70.61%	65.81%	17.48%	7.96%	96.02%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.66%	-14.72%	25.03%	41.71%	4.34%	2.39%	-0.49%	-
YoY %	27.58%	-158.81%	-39.99%	861.06%	81.59%	587.76%	-	-
Horiz. %	2,175.51%	3,004.08%	-5,108.16%	-8,512.24%	-885.71%	-487.76%	100.00%	-
Total Cost	64,857	55,615	68,629	76,618	24,351	30,052	14,343	173.19%
YoY %	16.62%	-18.96%	-10.43%	214.64%	-18.97%	109.52%	-	-
Horiz. %	452.19%	387.75%	478.48%	534.18%	169.78%	209.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	937,472	923,353	887,070	906,003	903,875	908,197	1,022,101	-5.59%
YoY %	1.53%	4.09%	-2.09%	0.24%	-0.48%	-11.14%	-	-
Horiz. %	91.72%	90.34%	86.79%	88.64%	88.43%	88.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	21,473	21,473	26,198	26,198	26,198	26,198	20,178	4.23%
YoY %	0.00%	-18.04%	0.00%	0.00%	0.00%	29.83%	-	-
Horiz. %	106.42%	106.42%	129.83%	129.83%	129.83%	129.83%	100.00%	-
Div Payout %	45.91%	49.26%	226.29%	497.02%	41.20%	45.09%	30.47%	-
YoY %	-6.80%	-78.23%	-54.47%	1,106.36%	-8.63%	47.98%	-	-
Horiz. %	150.67%	161.67%	742.66%	1,631.18%	135.21%	147.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	937,472	923,353	887,070	906,003	903,875	908,197	1,022,101	-5.59%
YoY %	1.53%	4.09%	-2.09%	0.24%	-0.48%	-11.14%	-	-
Horiz. %	91.72%	90.34%	86.79%	88.64%	88.43%	88.86%	100.00%	-
NOSH	216,007	214,733	214,268	214,692	214,188	218,316	219,806	-1.15%
YoY %	0.59%	0.22%	-0.20%	0.24%	-1.89%	-0.68%	-	-
Horiz. %	98.27%	97.69%	97.48%	97.67%	97.44%	99.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	41.90%	43.94%	14.43%	6.44%	72.31%	65.91%	82.20%	-
YoY %	-4.64%	204.50%	124.07%	-91.09%	9.71%	-19.82%	-	-
Horiz. %	50.97%	53.45%	17.55%	7.83%	87.97%	80.18%	100.00%	-
ROE	4.99%	4.72%	1.31%	0.58%	7.04%	6.40%	6.48%	-
YoY %	5.72%	260.31%	125.86%	-91.76%	10.00%	-1.23%	-	-
Horiz. %	77.01%	72.84%	20.22%	8.95%	108.64%	98.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	51.68	46.20	37.43	38.14	41.06	40.38	36.66	25.69%
YoY %	11.86%	23.43%	-1.86%	-7.11%	1.68%	10.15%	-	-
Horiz. %	140.97%	126.02%	102.10%	104.04%	112.00%	110.15%	100.00%	-
EPS	21.65	20.30	5.40	2.46	29.69	26.62	30.13	-19.75%
YoY %	6.65%	275.93%	119.51%	-91.71%	11.53%	-11.65%	-	-
Horiz. %	71.86%	67.37%	17.92%	8.16%	98.54%	88.35%	100.00%	-
DPS	10.00	10.00	12.00	12.20	12.23	12.00	9.18	5.86%
YoY %	0.00%	-16.67%	-1.64%	-0.25%	1.92%	30.72%	-	-
Horiz. %	108.93%	108.93%	130.72%	132.90%	133.22%	130.72%	100.00%	-
NAPS	4.34	4.30	4.14	4.22	4.22	4.16	4.65	-4.49%
YoY %	0.93%	3.86%	-1.90%	0.00%	1.44%	-10.54%	-	-
Horiz. %	93.33%	92.47%	89.03%	90.75%	90.75%	89.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 214,692
RPS	53.11	47.20	38.16	38.96	41.84	41.94	38.34	24.24%
YoY %	12.52%	23.69%	-2.05%	-6.88%	-0.24%	9.39%	-	-
Horiz. %	138.52%	123.11%	99.53%	101.62%	109.13%	109.39%	100.00%	-
EPS	22.25	20.74	5.51	2.51	30.26	27.65	31.51	-20.68%
YoY %	7.28%	276.41%	119.52%	-91.71%	9.44%	-12.25%	-	-
Horiz. %	70.61%	65.82%	17.49%	7.97%	96.03%	87.75%	100.00%	-
DPS	10.22	10.22	12.46	12.46	12.46	12.46	9.60	4.25%
YoY %	0.00%	-17.98%	0.00%	0.00%	0.00%	29.79%	-	-
Horiz. %	106.46%	106.46%	129.79%	129.79%	129.79%	129.79%	100.00%	-
NAPS	4.4603	4.3931	4.2205	4.3106	4.3004	4.321	4.8629	-5.59%
YoY %	1.53%	4.09%	-2.09%	0.24%	-0.48%	-11.14%	-	-
Horiz. %	91.72%	90.34%	86.79%	88.64%	88.43%	88.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.98	1.80	1.72	1.39	1.42	1.46	1.44	-
P/RPS	3.83	3.90	4.59	3.64	3.46	3.62	3.93	-1.70%
YoY %	-1.79%	-15.03%	26.10%	5.20%	-4.42%	-7.89%	-	-
Horiz. %	97.46%	99.24%	116.79%	92.62%	88.04%	92.11%	100.00%	-
P/EPS	9.15	8.87	31.83	56.62	4.78	5.49	4.78	54.10%
YoY %	3.16%	-72.13%	-43.78%	1,084.52%	-12.93%	14.85%	-	-
Horiz. %	191.42%	185.56%	665.90%	1,184.52%	100.00%	114.85%	100.00%	-
EY	10.93	11.28	3.14	1.77	20.91	18.23	20.92	-35.10%
YoY %	-3.10%	259.24%	77.40%	-91.54%	14.70%	-12.86%	-	-
Horiz. %	52.25%	53.92%	15.01%	8.46%	99.95%	87.14%	100.00%	-
DY	5.05	5.56	6.98	8.78	8.61	8.22	6.38	-14.41%
YoY %	-9.17%	-20.34%	-20.50%	1.97%	4.74%	28.84%	-	-
Horiz. %	79.15%	87.15%	109.40%	137.62%	134.95%	128.84%	100.00%	-
P/NAPS	0.46	0.42	0.42	0.33	0.34	0.35	0.31	30.06%
YoY %	9.52%	0.00%	27.27%	-2.94%	-2.86%	12.90%	-	-
Horiz. %	148.39%	135.48%	135.48%	106.45%	109.68%	112.90%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	30/08/07	31/05/07	27/02/07	29/11/06	30/08/06	29/05/06	-
Price	1.94	1.95	1.64	1.68	1.53	1.39	1.41	-
P/RPS	3.75	4.22	4.38	4.40	3.73	3.44	3.85	-1.73%
YoY %	-11.14%	-3.65%	-0.45%	17.96%	8.43%	-10.65%	-	-
Horiz. %	97.40%	109.61%	113.77%	114.29%	96.88%	89.35%	100.00%	-
P/EPS	8.96	9.61	30.35	68.43	5.15	5.22	4.68	54.12%
YoY %	-6.76%	-68.34%	-55.65%	1,228.74%	-1.34%	11.54%	-	-
Horiz. %	191.45%	205.34%	648.50%	1,462.18%	110.04%	111.54%	100.00%	-
EY	11.16	10.41	3.29	1.46	19.41	19.15	21.37	-35.12%
YoY %	7.20%	216.41%	125.34%	-92.48%	1.36%	-10.39%	-	-
Horiz. %	52.22%	48.71%	15.40%	6.83%	90.83%	89.61%	100.00%	-
DY	5.15	5.13	7.32	7.26	7.99	8.63	6.51	-14.45%
YoY %	0.39%	-29.92%	0.83%	-9.14%	-7.42%	32.57%	-	-
Horiz. %	79.11%	78.80%	112.44%	111.52%	122.73%	132.57%	100.00%	-
P/NAPS	0.45	0.45	0.40	0.40	0.36	0.33	0.30	31.00%
YoY %	0.00%	12.50%	0.00%	11.11%	9.09%	10.00%	-	-
Horiz. %	150.00%	150.00%	133.33%	133.33%	120.00%	110.00%	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