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

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

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

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	113,132	112,246	112,449	121,571	120,648	111,625	99,203	9.11%
YoY %	0.79%	-0.18%	-7.50%	0.77%	8.08%	12.52%	-	-
Horiz. %	114.04%	113.15%	113.35%	122.55%	121.62%	112.52%	100.00%	-
PBT	24,717	31,362	36,435	45,683	44,962	42,261	37,995	-24.82%
YoY %	-21.19%	-13.92%	-20.24%	1.60%	6.39%	11.23%	-	-
Horiz. %	65.05%	82.54%	95.89%	120.23%	118.34%	111.23%	100.00%	-
Tax	-6,353	-6,931	-7,875	3,245	3,282	4,507	5,593	-
YoY %	8.34%	11.99%	-342.68%	-1.13%	-27.18%	-19.42%	-	-
Horiz. %	-113.59%	-123.92%	-140.80%	58.02%	58.68%	80.58%	100.00%	-
NP	18,364	24,431	28,560	48,928	48,244	46,768	43,588	-43.65%
YoY %	-24.83%	-14.46%	-41.63%	1.42%	3.16%	7.30%	-	-
Horiz. %	42.13%	56.05%	65.52%	112.25%	110.68%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,362	24,430	28,560	48,928	48,244	46,768	43,588	-43.65%
YoY %	-24.84%	-14.46%	-41.63%	1.42%	3.16%	7.30%	-	-
Horiz. %	42.13%	56.05%	65.52%	112.25%	110.68%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	22.10%	21.61%	-7.10%	-7.30%	-10.66%	-14.72%	-
YoY %	16.29%	2.27%	404.37%	2.74%	31.52%	27.58%	-	-
Horiz. %	-174.59%	-150.14%	-146.81%	48.23%	49.59%	72.42%	100.00%	-
Total Cost	94,768	87,815	83,889	72,643	72,404	64,857	55,615	42.43%
YoY %	7.92%	4.68%	15.48%	0.33%	11.64%	16.62%	-	-
Horiz. %	170.40%	157.90%	150.84%	130.62%	130.19%	116.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	950,160	943,765	933,149	920,235	938,392	937,472	923,353	1.91%
YoY %	0.68%	1.14%	1.40%	-1.93%	0.10%	1.53%	-	-
Horiz. %	102.90%	102.21%	101.06%	99.66%	101.63%	101.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	32,251	32,251	32,251	21,473	21,473	21,473	21,473	30.98%
YoY %	0.00%	0.00%	50.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.19%	150.19%	150.19%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	175.64%	132.02%	112.93%	43.89%	44.51%	45.91%	49.26%	-
YoY %	33.04%	16.90%	157.30%	-1.39%	-3.05%	-6.80%	-	-
Horiz. %	356.56%	268.01%	229.25%	89.10%	90.36%	93.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	950,160	943,765	933,149	920,235	938,392	937,472	923,353	1.91%
YoY %	0.68%	1.14%	1.40%	-1.93%	0.10%	1.53%	-	-
Horiz. %	102.90%	102.21%	101.06%	99.66%	101.63%	101.53%	100.00%	-
NOSH	214,000	212,082	215,011	216,017	216,219	216,007	214,733	-0.22%
YoY %	0.90%	-1.36%	-0.47%	-0.09%	0.10%	0.59%	-	-
Horiz. %	99.66%	98.77%	100.13%	100.60%	100.69%	100.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	16.23%	21.77%	25.40%	40.25%	39.99%	41.90%	43.94%	-
YoY %	-25.45%	-14.29%	-36.89%	0.65%	-4.56%	-4.64%	-	-
Horiz. %	36.94%	49.54%	57.81%	91.60%	91.01%	95.36%	100.00%	-
ROE	1.93%	2.59%	3.06%	5.32%	5.14%	4.99%	4.72%	-
YoY %	-25.48%	-15.36%	-42.48%	3.50%	3.01%	5.72%	-	-
Horiz. %	40.89%	54.87%	64.83%	112.71%	108.90%	105.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	52.87	52.93	52.30	56.28	55.80	51.68	46.20	9.36%
YoY %	-0.11%	1.20%	-7.07%	0.86%	7.97%	11.86%	-	-
Horiz. %	114.44%	114.57%	113.20%	121.82%	120.78%	111.86%	100.00%	-
EPS	8.58	11.52	13.28	22.65	22.31	21.65	20.30	-43.53%
YoY %	-25.52%	-13.25%	-41.37%	1.52%	3.05%	6.65%	-	-
Horiz. %	42.27%	56.75%	65.42%	111.58%	109.90%	106.65%	100.00%	-
DPS	15.00	15.00	15.00	10.00	10.00	10.00	10.00	30.87%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.44	4.45	4.34	4.26	4.34	4.34	4.30	2.14%
YoY %	-0.22%	2.53%	1.88%	-1.84%	0.00%	0.93%	-	-
Horiz. %	103.26%	103.49%	100.93%	99.07%	100.93%	100.93%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 216,017
RPS	53.83	53.40	53.50	57.84	57.40	53.11	47.20	9.11%
YoY %	0.81%	-0.19%	-7.50%	0.77%	8.08%	12.52%	-	-
Horiz. %	114.05%	113.14%	113.35%	122.54%	121.61%	112.52%	100.00%	-
EPS	8.74	11.62	13.59	23.28	22.95	22.25	20.74	-43.64%
YoY %	-24.78%	-14.50%	-41.62%	1.44%	3.15%	7.28%	-	-
Horiz. %	42.14%	56.03%	65.53%	112.25%	110.66%	107.28%	100.00%	-
DPS	15.34	15.34	15.34	10.22	10.22	10.22	10.22	30.93%
YoY %	0.00%	0.00%	50.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.10%	150.10%	150.10%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.5207	4.4902	4.4397	4.3783	4.4647	4.4603	4.3931	1.91%
YoY %	0.68%	1.14%	1.40%	-1.94%	0.10%	1.53%	-	-
Horiz. %	102.90%	102.21%	101.06%	99.66%	101.63%	101.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.28	1.60	1.70	1.64	1.81	1.98	1.80	-
P/RPS	2.42	3.02	3.25	2.91	3.24	3.83	3.90	-27.14%
YoY %	-19.87%	-7.08%	11.68%	-10.19%	-15.40%	-1.79%	-	-
Horiz. %	62.05%	77.44%	83.33%	74.62%	83.08%	98.21%	100.00%	-
P/EPS	14.92	13.89	12.80	7.24	8.11	9.15	8.87	41.21%
YoY %	7.42%	8.52%	76.80%	-10.73%	-11.37%	3.16%	-	-
Horiz. %	168.21%	156.60%	144.31%	81.62%	91.43%	103.16%	100.00%	-
EY	6.70	7.20	7.81	13.81	12.33	10.93	11.28	-29.22%
YoY %	-6.94%	-7.81%	-43.45%	12.00%	12.81%	-3.10%	-	-
Horiz. %	59.40%	63.83%	69.24%	122.43%	109.31%	96.90%	100.00%	-
DY	11.72	9.38	8.82	6.10	5.52	5.05	5.56	64.02%
YoY %	24.95%	6.35%	44.59%	10.51%	9.31%	-9.17%	-	-
Horiz. %	210.79%	168.71%	158.63%	109.71%	99.28%	90.83%	100.00%	-
P/NAPS	0.29	0.36	0.39	0.38	0.42	0.46	0.42	-21.79%
YoY %	-19.44%	-7.69%	2.63%	-9.52%	-8.70%	9.52%	-	-
Horiz. %	69.05%	85.71%	92.86%	90.48%	100.00%	109.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	27/11/08	29/08/08	26/05/08	28/02/08	28/11/07	30/08/07	-
Price	1.27	1.46	1.72	1.69	1.83	1.94	1.95	-
P/RPS	2.40	2.76	3.29	3.00	3.28	3.75	4.22	-31.23%
YoY %	-13.04%	-16.11%	9.67%	-8.54%	-12.53%	-11.14%	-	-
Horiz. %	56.87%	65.40%	77.96%	71.09%	77.73%	88.86%	100.00%	-
P/EPS	14.80	12.67	12.95	7.46	8.20	8.96	9.61	33.18%
YoY %	16.81%	-2.16%	73.59%	-9.02%	-8.48%	-6.76%	-	-
Horiz. %	154.01%	131.84%	134.76%	77.63%	85.33%	93.24%	100.00%	-
EY	6.76	7.89	7.72	13.40	12.19	11.16	10.41	-24.91%
YoY %	-14.32%	2.20%	-42.39%	9.93%	9.23%	7.20%	-	-
Horiz. %	64.94%	75.79%	74.16%	128.72%	117.10%	107.20%	100.00%	-
DY	11.81	10.27	8.72	5.92	5.46	5.15	5.13	73.90%
YoY %	15.00%	17.78%	47.30%	8.42%	6.02%	0.39%	-	-
Horiz. %	230.21%	200.19%	169.98%	115.40%	106.43%	100.39%	100.00%	-
P/NAPS	0.29	0.33	0.40	0.40	0.42	0.45	0.45	-25.29%
YoY %	-12.12%	-17.50%	0.00%	-4.76%	-6.67%	0.00%	-	-
Horiz. %	64.44%	73.33%	88.89%	88.89%	93.33%	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