[DAIMAN] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

26-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- 6.2%

YoY- -7.96%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	88,160	85,732	89,728	69,454	95,848	85,318	61,527	6.17%
YoY %	2.83%	-4.45%	29.19%	-27.54%	12.34%	38.67%	-	-
Horiz. %	143.29%	139.34%	145.84%	112.88%	155.78%	138.67%	100.00%	-
PBT	59,534	25,419	25,617	20,689	28,249	17,233	21,331	18.64%
YoY %	134.21%	-0.77%	23.82%	-26.76%	63.92%	-19.21%	-	-
Horiz. %	279.10%	119.16%	120.09%	96.99%	132.43%	80.79%	100.00%	-
Tax	-1,427	-3,150	-4,634	-2,055	-8,003	-4,857	-2,492	-8.86%
YoY %	54.70%	32.02%	-125.50%	74.32%	-64.77%	-94.90%	-	-
Horiz. %	57.26%	126.40%	185.96%	82.46%	321.15%	194.90%	100.00%	-
NP	58,107	22,269	20,983	18,634	20,246	12,376	18,839	20.63%
YoY %	160.93%	6.13%	12.61%	-7.96%	63.59%	-34.31%	-	-
Horiz. %	308.44%	118.21%	111.38%	98.91%	107.47%	65.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,107	22,269	20,983	18,634	20,246	12,376	18,839	20.63%
YoY %	160.93%	6.13%	12.61%	-7.96%	63.59%	-34.31%	-	-
Horiz. %	308.44%	118.21%	111.38%	98.91%	107.47%	65.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.40%	12.39%	18.09%	9.93%	28.33%	28.18%	11.68%	-
YoY %	-80.63%	-31.51%	82.18%	-64.95%	0.53%	141.27%	-	-
Horiz. %	20.55%	106.08%	154.88%	85.02%	242.55%	241.27%	100.00%	-
Total Cost	30,053	63,463	68,745	50,820	75,602	72,942	42,688	-5.67%
YoY %	-52.64%	-7.68%	35.27%	-32.78%	3.65%	70.87%	-	-
Horiz. %	70.40%	148.67%	161.04%	119.05%	177.10%	170.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	909,424	988,734	964,993	1,092,028	1,152,430	1,134,466	996,701	-1.51%
YoY %	-8.02%	2.46%	-11.63%	-5.24%	1.58%	13.82%	-	-
Horiz. %	91.24%	99.20%	96.82%	109.56%	115.62%	113.82%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	26,233	20,224	15,709	11,211	11,210	8,968	-	-
YoY %	29.71%	28.74%	40.12%	0.01%	25.00%	0.00%	-	-
Horiz. %	292.52%	225.51%	175.17%	125.01%	125.00%	100.00%	-	-
Div Payout %	45.15%	90.82%	74.87%	60.17%	55.37%	72.46%	-	-
YoY %	-50.29%	21.30%	24.43%	8.67%	-23.59%	0.00%	-	-
Horiz. %	62.31%	125.34%	103.33%	83.04%	76.41%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	909,424	988,734	964,993	1,092,028	1,152,430	1,134,466	996,701	-1.51%
YoY %	-8.02%	2.46%	-11.63%	-5.24%	1.58%	13.82%	-	-
Horiz. %	91.24%	99.20%	96.82%	109.56%	115.62%	113.82%	100.00%	-
NOSH	218,611	224,712	224,417	224,235	224,208	224,202	223,475	-0.36%
YoY %	-2.72%	0.13%	0.08%	0.01%	0.00%	0.33%	-	-
Horiz. %	97.82%	100.55%	100.42%	100.34%	100.33%	100.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	65.91%	25.98%	23.39%	26.83%	21.12%	14.51%	30.62%	-
YoY %	153.70%	11.07%	-12.82%	27.04%	45.55%	-52.61%	-	-
Horiz. %	215.25%	84.85%	76.39%	87.62%	68.97%	47.39%	100.00%	-
ROE	6.39%	2.25%	2.17%	1.71%	1.76%	1.09%	1.89%	-
YoY %	184.00%	3.69%	26.90%	-2.84%	61.47%	-42.33%	-	-
Horiz. %	338.10%	119.05%	114.81%	90.48%	93.12%	57.67%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	40.33	38.15	39.98	30.97	42.75	38.05	27.53	6.56%
YoY %	5.71%	-4.58%	29.09%	-27.56%	12.35%	38.21%	-	-
Horiz. %	146.49%	138.58%	145.22%	112.50%	155.29%	138.21%	100.00%	-
EPS	26.58	9.91	9.35	8.31	9.03	5.52	8.43	21.08%
YoY %	168.21%	5.99%	12.52%	-7.97%	63.59%	-34.52%	-	-
Horiz. %	315.30%	117.56%	110.91%	98.58%	107.12%	65.48%	100.00%	-
DPS	12.00	9.00	7.00	5.00	5.00	4.00	0.00	-
YoY %	33.33%	28.57%	40.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	300.00%	225.00%	175.00%	125.00%	125.00%	100.00%	-	-
NAPS	4.16	4.40	4.30	4.87	5.14	5.06	4.46	-1.15%
YoY %	-5.45%	2.33%	-11.70%	-5.25%	1.58%	13.45%	-	-
Horiz. %	93.27%	98.65%	96.41%	109.19%	115.25%	113.45%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 224,385
RPS	41.94	40.79	42.69	33.04	45.60	40.59	29.27	6.17%
YoY %	2.82%	-4.45%	29.21%	-27.54%	12.34%	38.67%	-	-
Horiz. %	143.29%	139.36%	145.85%	112.88%	155.79%	138.67%	100.00%	-
EPS	27.65	10.60	9.98	8.87	9.63	5.89	8.96	20.64%
YoY %	160.85%	6.21%	12.51%	-7.89%	63.50%	-34.26%	-	-
Horiz. %	308.59%	118.30%	111.38%	99.00%	107.48%	65.74%	100.00%	-
DPS	12.48	9.62	7.47	5.33	5.33	4.27	0.00	-
YoY %	29.73%	28.78%	40.15%	0.00%	24.82%	0.00%	-	-
Horiz. %	292.27%	225.29%	174.94%	124.82%	124.82%	100.00%	-	-
NAPS	4.3268	4.7042	4.5912	5.1956	5.483	5.3975	4.7421	-1.51%
YoY %	-8.02%	2.46%	-11.63%	-5.24%	1.58%	13.82%	-	-
Horiz. %	91.24%	99.20%	96.82%	109.56%	115.62%	113.82%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.46	1.35	1.34	1.30	1.49	1.44	1.83	-
P/RPS	3.62	3.54	3.35	4.20	3.49	3.78	6.65	-9.63%
YoY %	2.26%	5.67%	-20.24%	20.34%	-7.67%	-43.16%	-	-
Horiz. %	54.44%	53.23%	50.38%	63.16%	52.48%	56.84%	100.00%	-
P/EPS	5.49	13.62	14.33	15.64	16.50	26.09	21.71	-20.47%
YoY %	-59.69%	-4.95%	-8.38%	-5.21%	-36.76%	20.18%	-	-
Horiz. %	25.29%	62.74%	66.01%	72.04%	76.00%	120.18%	100.00%	-
EY	18.21	7.34	6.98	6.39	6.06	3.83	4.61	25.71%
YoY %	148.09%	5.16%	9.23%	5.45%	58.22%	-16.92%	-	-
Horiz. %	395.01%	159.22%	151.41%	138.61%	131.45%	83.08%	100.00%	-
DY	8.22	6.67	5.22	3.85	3.36	2.78	0.00	-
YoY %	23.24%	27.78%	35.58%	14.58%	20.86%	0.00%	-	-
Horiz. %	295.68%	239.93%	187.77%	138.49%	120.86%	100.00%	-	-
P/NAPS	0.35	0.31	0.31	0.27	0.29	0.28	0.41	-2.60%
YoY %	12.90%	0.00%	14.81%	-6.90%	3.57%	-31.71%	-	-
Horiz. %	85.37%	75.61%	75.61%	65.85%	70.73%	68.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	26/08/05	27/08/04	26/08/03	27/08/02	19/09/01	29/08/00	-
Price	1.39	1.25	1.22	1.41	1.40	1.18	1.73	-
P/RPS	3.45	3.28	3.05	4.55	3.27	3.10	6.28	-9.49%
YoY %	5.18%	7.54%	-32.97%	39.14%	5.48%	-50.64%	-	-
Horiz. %	54.94%	52.23%	48.57%	72.45%	52.07%	49.36%	100.00%	-
P/EPS	5.23	12.61	13.05	16.97	15.50	21.38	20.52	-20.36%
YoY %	-58.52%	-3.37%	-23.10%	9.48%	-27.50%	4.19%	-	-
Horiz. %	25.49%	61.45%	63.60%	82.70%	75.54%	104.19%	100.00%	-
EY	19.12	7.93	7.66	5.89	6.45	4.68	4.87	25.58%
YoY %	141.11%	3.52%	30.05%	-8.68%	37.82%	-3.90%	-	-
Horiz. %	392.61%	162.83%	157.29%	120.94%	132.44%	96.10%	100.00%	-
DY	8.63	7.20	5.74	3.55	3.57	3.39	0.00	-
YoY %	19.86%	25.44%	61.69%	-0.56%	5.31%	0.00%	-	-
Horiz. %	254.57%	212.39%	169.32%	104.72%	105.31%	100.00%	-	-
P/NAPS	0.33	0.28	0.28	0.29	0.27	0.23	0.39	-2.74%
YoY %	17.86%	0.00%	-3.45%	7.41%	17.39%	-41.03%	-	-
Horiz. %	84.62%	71.79%	71.79%	74.36%	69.23%	58.97%	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