[DAIMAN] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

30-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 137.2%

YoY- -24.99%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	123,319	107,125	112,450	99,071	88,160	85,732	89,728	5.44%
YoY %	15.12%	-4.74%	13.50%	12.38%	2.83%	-4.45%	-	-
Horiz. %	137.44%	119.39%	125.32%	110.41%	98.25%	95.55%	100.00%	-
PBT	36,374	29,560	36,435	37,994	59,534	25,419	25,617	6.01%
YoY %	23.05%	-18.87%	-4.10%	-36.18%	134.21%	-0.77%	-	-
Horiz. %	141.99%	115.39%	142.23%	148.32%	232.40%	99.23%	100.00%	-
Tax	-6,626	-6,116	-7,874	5,593	-1,427	-3,150	-4,634	6.13%
YoY %	-8.34%	22.33%	-240.78%	491.94%	54.70%	32.02%	-	-
Horiz. %	142.99%	131.98%	169.92%	-120.69%	30.79%	67.98%	100.00%	-
NP	29,748	23,444	28,561	43,587	58,107	22,269	20,983	5.98%
YoY %	26.89%	-17.92%	-34.47%	-24.99%	160.93%	6.13%	-	-
Horiz. %	141.77%	111.73%	136.11%	207.73%	276.92%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,542	23,451	28,561	43,587	58,107	22,269	20,983	5.86%
YoY %	25.97%	-17.89%	-34.47%	-24.99%	160.93%	6.13%	-	-
Horiz. %	140.79%	111.76%	136.11%	207.73%	276.92%	106.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.22%	20.69%	21.61%	-14.72%	2.40%	12.39%	18.09%	-
YoY %	-11.94%	-4.26%	246.81%	-713.33%	-80.63%	-31.51%	-	-
Horiz. %	100.72%	114.37%	119.46%	-81.37%	13.27%	68.49%	100.00%	-
Total Cost	93,571	83,681	83,889	55,484	30,053	63,463	68,745	5.27%
YoY %	11.82%	-0.25%	51.19%	84.62%	-52.64%	-7.68%	-	-
Horiz. %	136.11%	121.73%	122.03%	80.71%	43.72%	92.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	941,030	933,814	934,195	923,726	909,424	988,734	964,993	-0.41%
YoY %	0.77%	-0.04%	1.13%	1.57%	-8.02%	2.46%	-	-
Horiz. %	97.52%	96.77%	96.81%	95.72%	94.24%	102.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	21,146	21,127	32,287	21,482	26,233	20,224	15,709	5.07%
YoY %	0.09%	-34.56%	50.30%	-18.11%	29.71%	28.74%	-	-
Horiz. %	134.61%	134.49%	205.53%	136.75%	166.99%	128.74%	100.00%	-
Div Payout %	71.58%	90.09%	113.05%	49.29%	45.15%	90.82%	74.87%	-
YoY %	-20.55%	-20.31%	129.36%	9.17%	-50.29%	21.30%	-	-
Horiz. %	95.61%	120.33%	151.00%	65.83%	60.30%	121.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	941,030	933,814	934,195	923,726	909,424	988,734	964,993	-0.41%
YoY %	0.77%	-0.04%	1.13%	1.57%	-8.02%	2.46%	-	-
Horiz. %	97.52%	96.77%	96.81%	95.72%	94.24%	102.46%	100.00%	-
NOSH	211,467	211,270	215,252	214,820	218,611	224,712	224,417	-0.98%
YoY %	0.09%	-1.85%	0.20%	-1.73%	-2.72%	0.13%	-	-
Horiz. %	94.23%	94.14%	95.92%	95.72%	97.41%	100.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	24.12%	21.88%	25.40%	44.00%	65.91%	25.98%	23.39%	-
YoY %	10.24%	-13.86%	-42.27%	-33.24%	153.70%	11.07%	-	-
Horiz. %	103.12%	93.54%	108.59%	188.11%	281.79%	111.07%	100.00%	-
ROE	3.14%	2.51%	3.06%	4.72%	6.39%	2.25%	2.17%	-
YoY %	25.10%	-17.97%	-35.17%	-26.13%	184.00%	3.69%	-	-
Horiz. %	144.70%	115.67%	141.01%	217.51%	294.47%	103.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	58.32	50.71	52.24	46.12	40.33	38.15	39.98	6.49%
YoY %	15.01%	-2.93%	13.27%	14.36%	5.71%	-4.58%	-	-
Horiz. %	145.87%	126.84%	130.67%	115.36%	100.88%	95.42%	100.00%	-
EPS	13.97	11.10	13.27	20.29	26.58	9.91	9.35	6.91%
YoY %	25.86%	-16.35%	-34.60%	-23.66%	168.21%	5.99%	-	-
Horiz. %	149.41%	118.72%	141.93%	217.01%	284.28%	105.99%	100.00%	-
DPS	10.00	10.00	15.00	10.00	12.00	9.00	7.00	6.12%
YoY %	0.00%	-33.33%	50.00%	-16.67%	33.33%	28.57%	-	-
Horiz. %	142.86%	142.86%	214.29%	142.86%	171.43%	128.57%	100.00%	-
NAPS	4.45	4.42	4.34	4.30	4.16	4.40	4.30	0.57%
YoY %	0.68%	1.84%	0.93%	3.37%	-5.45%	2.33%	-	-
Horiz. %	103.49%	102.79%	100.93%	100.00%	96.74%	102.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,733
RPS	58.67	50.97	53.50	47.14	41.94	40.79	42.69	5.43%
YoY %	15.11%	-4.73%	13.49%	12.40%	2.82%	-4.45%	-	-
Horiz. %	137.43%	119.40%	125.32%	110.42%	98.24%	95.55%	100.00%	-
EPS	14.06	11.16	13.59	20.74	27.65	10.60	9.98	5.87%
YoY %	25.99%	-17.88%	-34.47%	-24.99%	160.85%	6.21%	-	-
Horiz. %	140.88%	111.82%	136.17%	207.82%	277.05%	106.21%	100.00%	-
DPS	10.06	10.05	15.36	10.22	12.48	9.62	7.47	5.08%
YoY %	0.10%	-34.57%	50.29%	-18.11%	29.73%	28.78%	-	-
Horiz. %	134.67%	134.54%	205.62%	136.81%	167.07%	128.78%	100.00%	-
NAPS	4.4772	4.4429	4.4447	4.3949	4.3268	4.7042	4.5912	-0.41%
YoY %	0.77%	-0.04%	1.13%	1.57%	-8.02%	2.46%	-	-
Horiz. %	97.52%	96.77%	96.81%	95.72%	94.24%	102.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.60	1.45	1.70	1.80	1.46	1.35	1.34	-
P/RPS	2.74	2.86	3.25	3.90	3.62	3.54	3.35	-3.29%
YoY %	-4.20%	-12.00%	-16.67%	7.73%	2.26%	5.67%	-	-
Horiz. %	81.79%	85.37%	97.01%	116.42%	108.06%	105.67%	100.00%	-
P/EPS	11.45	13.06	12.81	8.87	5.49	13.62	14.33	-3.66%
YoY %	-12.33%	1.95%	44.42%	61.57%	-59.69%	-4.95%	-	-
Horiz. %	79.90%	91.14%	89.39%	61.90%	38.31%	95.05%	100.00%	-
EY	8.73	7.66	7.81	11.27	18.21	7.34	6.98	3.79%
YoY %	13.97%	-1.92%	-30.70%	-38.11%	148.09%	5.16%	-	-
Horiz. %	125.07%	109.74%	111.89%	161.46%	260.89%	105.16%	100.00%	-
DY	6.25	6.90	8.82	5.56	8.22	6.67	5.22	3.04%
YoY %	-9.42%	-21.77%	58.63%	-32.36%	23.24%	27.78%	-	-
Horiz. %	119.73%	132.18%	168.97%	106.51%	157.47%	127.78%	100.00%	-
P/NAPS	0.36	0.33	0.39	0.42	0.35	0.31	0.31	2.52%
YoY %	9.09%	-15.38%	-7.14%	20.00%	12.90%	0.00%	-	-
Horiz. %	116.13%	106.45%	125.81%	135.48%	112.90%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/08/09	29/08/08	30/08/07	30/08/06	26/08/05	27/08/04	-
Price	1.71	1.53	1.72	1.95	1.39	1.25	1.22	-
P/RPS	2.93	3.02	3.29	4.23	3.45	3.28	3.05	-0.66%
YoY %	-2.98%	-8.21%	-22.22%	22.61%	5.18%	7.54%	-	-
Horiz. %	96.07%	99.02%	107.87%	138.69%	113.11%	107.54%	100.00%	-
P/EPS	12.24	13.78	12.96	9.61	5.23	12.61	13.05	-1.06%
YoY %	-11.18%	6.33%	34.86%	83.75%	-58.52%	-3.37%	-	-
Horiz. %	93.79%	105.59%	99.31%	73.64%	40.08%	96.63%	100.00%	-
EY	8.17	7.25	7.71	10.41	19.12	7.93	7.66	1.07%
YoY %	12.69%	-5.97%	-25.94%	-45.55%	141.11%	3.52%	-	-
Horiz. %	106.66%	94.65%	100.65%	135.90%	249.61%	103.52%	100.00%	-
DY	5.85	6.54	8.72	5.13	8.63	7.20	5.74	0.31%
YoY %	-10.55%	-25.00%	69.98%	-40.56%	19.86%	25.44%	-	-
Horiz. %	101.92%	113.94%	151.92%	89.37%	150.35%	125.44%	100.00%	-
P/NAPS	0.38	0.35	0.40	0.45	0.33	0.28	0.28	5.21%
YoY %	8.57%	-12.50%	-11.11%	36.36%	17.86%	0.00%	-	-
Horiz. %	135.71%	125.00%	142.86%	160.71%	117.86%	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