[DAIMAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 37.03%

YoY- 101.05%

Quarter Report

FinancialResult1209.xls

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	122,813	123,320	126,220	117,790	110,400	107,126	111,898	6.39%
YoY %	-0.41%	-2.30%	7.16%	6.69%	3.06%	-4.26%	-	-
Horiz. %	109.75%	110.21%	112.80%	105.27%	98.66%	95.74%	100.00%	-
PBT	36,663	36,374	48,247	44,562	34,264	29,560	24,213	31.82%
YoY %	0.79%	-24.61%	8.27%	30.05%	15.91%	22.08%	-	-
Horiz. %	151.42%	150.23%	199.26%	184.04%	141.51%	122.08%	100.00%	-
Tax	-4,845	-6,625	-8,062	-7,564	-7,335	-6,116	-6,281	-15.87%
YoY %	26.87%	17.82%	-6.58%	-3.12%	-19.93%	2.63%	-	-
Horiz. %	77.14%	105.48%	128.36%	120.43%	116.78%	97.37%	100.00%	-
NP	31,818	29,749	40,185	36,998	26,929	23,444	17,932	46.51%
YoY %	6.95%	-25.97%	8.61%	37.39%	14.87%	30.74%	-	-
Horiz. %	177.44%	165.90%	224.10%	206.32%	150.17%	130.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,540	29,473	40,010	36,916	26,940	23,448	17,929	45.67%
YoY %	7.01%	-26.34%	8.38%	37.03%	14.89%	30.78%	-	-
Horiz. %	175.92%	164.39%	223.16%	205.90%	150.26%	130.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.21%	18.21%	16.71%	16.97%	21.41%	20.69%	25.94%	-
YoY %	-27.46%	8.98%	-1.53%	-20.74%	3.48%	-20.24%	-	-
Horiz. %	50.93%	70.20%	64.42%	65.42%	82.54%	79.76%	100.00%	-
Total Cost	90,995	93,571	86,035	80,792	83,471	83,682	93,966	-2.11%
YoY %	-2.75%	8.76%	6.49%	-3.21%	-0.25%	-10.94%	-	-
Horiz. %	96.84%	99.58%	91.56%	85.98%	88.83%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	950,369	927,783	916,700	959,009	941,773	933,756	927,907	1.60%
YoY %	2.43%	1.21%	-4.41%	1.83%	0.86%	0.63%	-	-
Horiz. %	102.42%	99.99%	98.79%	103.35%	101.49%	100.63%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	20,849	20,849	21,125	21,125	21,125	21,125	32,251	-25.21%
YoY %	0.00%	-1.31%	0.00%	0.00%	0.00%	-34.50%	-	-
Horiz. %	64.65%	64.65%	65.50%	65.50%	65.50%	65.50%	100.00%	-
Div Payout %	66.10%	70.74%	52.80%	57.23%	78.42%	90.10%	179.89%	-
YoY %	-6.56%	33.98%	-7.74%	-27.02%	-12.96%	-49.91%	-	-
Horiz. %	36.74%	39.32%	29.35%	31.81%	43.59%	50.09%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	950,369	927,783	916,700	959,009	941,773	933,756	927,907	1.60%
YoY %	2.43%	1.21%	-4.41%	1.83%	0.86%	0.63%	-	-
Horiz. %	102.42%	99.99%	98.79%	103.35%	101.49%	100.63%	100.00%	-
NOSH	210,724	208,490	207,398	213,587	210,687	211,257	211,368	-0.20%
YoY %	1.07%	0.53%	-2.90%	1.38%	-0.27%	-0.05%	-	-
Horiz. %	99.70%	98.64%	98.12%	101.05%	99.68%	99.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	25.91%	24.12%	31.84%	31.41%	24.39%	21.88%	16.03%	-
YoY %	7.42%	-24.25%	1.37%	28.78%	11.47%	36.49%	-	-
Horiz. %	161.63%	150.47%	198.63%	195.95%	152.15%	136.49%	100.00%	-
ROE	3.32%	3.18%	4.36%	3.85%	2.86%	2.51%	1.93%	-
YoY %	4.40%	-27.06%	13.25%	34.62%	13.94%	30.05%	-	-
Horiz. %	172.02%	164.77%	225.91%	199.48%	148.19%	130.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	58.28	59.15	60.86	55.15	52.40	50.71	52.94	6.61%
YoY %	-1.47%	-2.81%	10.35%	5.25%	3.33%	-4.21%	-	-
Horiz. %	110.09%	111.73%	114.96%	104.17%	98.98%	95.79%	100.00%	-
EPS	14.97	14.14	19.29	17.28	12.79	11.10	8.48	46.01%
YoY %	5.87%	-26.70%	11.63%	35.11%	15.23%	30.90%	-	-
Horiz. %	176.53%	166.75%	227.48%	203.77%	150.83%	130.90%	100.00%	-
DPS	10.00	10.00	10.19	10.00	10.00	10.00	15.00	-23.66%
YoY %	0.00%	-1.86%	1.90%	0.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	67.93%	66.67%	66.67%	66.67%	100.00%	-
NAPS	4.51	4.45	4.42	4.49	4.47	4.42	4.39	1.81%
YoY %	1.35%	0.68%	-1.56%	0.45%	1.13%	0.68%	-	-
Horiz. %	102.73%	101.37%	100.68%	102.28%	101.82%	100.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 213,587
RPS	58.43	58.67	60.05	56.04	52.53	50.97	53.24	6.39%
YoY %	-0.41%	-2.30%	7.16%	6.68%	3.06%	-4.26%	-	-
Horiz. %	109.75%	110.20%	112.79%	105.26%	98.67%	95.74%	100.00%	-
EPS	15.01	14.02	19.04	17.56	12.82	11.16	8.53	45.70%
YoY %	7.06%	-26.37%	8.43%	36.97%	14.87%	30.83%	-	-
Horiz. %	175.97%	164.36%	223.21%	205.86%	150.29%	130.83%	100.00%	-
DPS	9.92	9.92	10.05	10.05	10.05	10.05	15.34	-25.19%
YoY %	0.00%	-1.29%	0.00%	0.00%	0.00%	-34.49%	-	-
Horiz. %	64.67%	64.67%	65.51%	65.51%	65.51%	65.51%	100.00%	-
NAPS	4.5217	4.4142	4.3615	4.5628	4.4808	4.4426	4.4148	1.60%
YoY %	2.44%	1.21%	-4.41%	1.83%	0.86%	0.63%	-	-
Horiz. %	102.42%	99.99%	98.79%	103.35%	101.49%	100.63%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.71	1.60	1.64	1.50	1.53	1.45	1.23	-
P/RPS	2.93	2.71	2.69	2.72	2.92	2.86	2.32	16.82%
YoY %	8.12%	0.74%	-1.10%	-6.85%	2.10%	23.28%	-	-
Horiz. %	126.29%	116.81%	115.95%	117.24%	125.86%	123.28%	100.00%	-
P/EPS	11.42	11.32	8.50	8.68	11.97	13.06	14.50	-14.70%
YoY %	0.88%	33.18%	-2.07%	-27.49%	-8.35%	-9.93%	-	-
Horiz. %	78.76%	78.07%	58.62%	59.86%	82.55%	90.07%	100.00%	-
EY	8.75	8.84	11.76	11.52	8.36	7.65	6.90	17.14%
YoY %	-1.02%	-24.83%	2.08%	37.80%	9.28%	10.87%	-	-
Horiz. %	126.81%	128.12%	170.43%	166.96%	121.16%	110.87%	100.00%	-
DY	5.85	6.25	6.21	6.67	6.54	6.90	12.20	-38.70%
YoY %	-6.40%	0.64%	-6.90%	1.99%	-5.22%	-43.44%	-	-
Horiz. %	47.95%	51.23%	50.90%	54.67%	53.61%	56.56%	100.00%	-
P/NAPS	0.38	0.36	0.37	0.33	0.34	0.33	0.28	22.55%
YoY %	5.56%	-2.70%	12.12%	-2.94%	3.03%	17.86%	-	-
Horiz. %	135.71%	128.57%	132.14%	117.86%	121.43%	117.86%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	21/05/10	24/02/10	25/11/09	25/08/09	21/05/09	-
Price	1.79	1.71	1.57	1.51	1.60	1.53	1.35	-
P/RPS	3.07	2.89	2.58	2.74	3.05	3.02	2.55	13.15%
YoY %	6.23%	12.02%	-5.84%	-10.16%	0.99%	18.43%	-	-
Horiz. %	120.39%	113.33%	101.18%	107.45%	119.61%	118.43%	100.00%	-
P/EPS	11.96	12.10	8.14	8.74	12.51	13.78	15.92	-17.34%
YoY %	-1.16%	48.65%	-6.86%	-30.14%	-9.22%	-13.44%	-	-
Horiz. %	75.13%	76.01%	51.13%	54.90%	78.58%	86.56%	100.00%	-
EY	8.36	8.27	12.29	11.45	7.99	7.25	6.28	20.99%
YoY %	1.09%	-32.71%	7.34%	43.30%	10.21%	15.45%	-	-
Horiz. %	133.12%	131.69%	195.70%	182.32%	127.23%	115.45%	100.00%	-
DY	5.59	5.85	6.49	6.62	6.25	6.54	11.11	-36.71%
YoY %	-4.44%	-9.86%	-1.96%	5.92%	-4.43%	-41.13%	-	-
Horiz. %	50.32%	52.66%	58.42%	59.59%	56.26%	58.87%	100.00%	-
P/NAPS	0.40	0.38	0.36	0.34	0.36	0.35	0.31	18.50%
YoY %	5.26%	5.56%	5.88%	-5.56%	2.86%	12.90%	-	-
Horiz. %	129.03%	122.58%	116.13%	109.68%	116.13%	112.90%	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