[DAIMAN] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

31-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -23.59%

YoY- -77.15%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	127,600	102,141	102,878	72,877	83,658	90,534	92,925	5.42%
YoY %	24.93%	-0.72%	41.17%	-12.89%	-7.59%	-2.57%	-	-
Horiz. %	137.32%	109.92%	110.71%	78.43%	90.03%	97.43%	100.00%	-
PBT	41,388	16,472	32,766	22,517	81,306	27,318	29,434	5.84%
YoY %	151.26%	-49.73%	45.52%	-72.31%	197.63%	-7.19%	-	-
Horiz. %	140.61%	55.96%	111.32%	76.50%	276.23%	92.81%	100.00%	-
Tax	-7,742	-5,146	-7,269	-4,141	-890	-5,518	-5,145	7.04%
YoY %	-50.45%	29.21%	-75.54%	-365.28%	83.87%	-7.25%	-	-
Horiz. %	150.48%	100.02%	141.28%	80.49%	17.30%	107.25%	100.00%	-
NP	33,645	11,325	25,497	18,376	80,416	21,800	24,289	5.57%
YoY %	197.09%	-55.58%	38.75%	-77.15%	268.88%	-10.25%	-	-
Horiz. %	138.52%	46.63%	104.97%	75.66%	331.08%	89.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,414	11,324	25,497	18,376	80,416	21,800	24,289	5.45%
YoY %	195.07%	-55.59%	38.75%	-77.15%	268.88%	-10.25%	-	-
Horiz. %	137.57%	46.62%	104.97%	75.66%	331.08%	89.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.71%	31.24%	22.18%	18.39%	1.09%	20.20%	17.48%	-
YoY %	-40.11%	40.85%	20.61%	1,587.16%	-94.60%	15.56%	-	-
Horiz. %	107.04%	178.72%	126.89%	105.21%	6.24%	115.56%	100.00%	-
Total Cost	93,954	90,816	77,381	54,501	3,242	68,734	68,636	5.36%
YoY %	3.46%	17.36%	41.98%	1,581.09%	-95.28%	0.14%	-	-
Horiz. %	136.89%	132.32%	112.74%	79.41%	4.72%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	934,764	927,469	918,421	887,363	1,020,934	979,203	1,110,519	-2.82%
YoY %	0.79%	0.99%	3.50%	-13.08%	4.26%	-11.82%	-	-
Horiz. %	84.17%	83.52%	82.70%	79.91%	91.93%	88.18%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	934,764	927,469	918,421	887,363	1,020,934	979,203	1,110,519	-2.82%
YoY %	0.79%	0.99%	3.50%	-13.08%	4.26%	-11.82%	-	-
Horiz. %	84.17%	83.52%	82.70%	79.91%	91.93%	88.18%	100.00%	-
NOSH	211,485	211,268	215,591	214,339	219,555	224,587	224,347	-0.97%
YoY %	0.10%	-2.01%	0.58%	-2.38%	-2.24%	0.11%	-	-
Horiz. %	94.27%	94.17%	96.10%	95.54%	97.86%	100.11%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	26.37%	11.09%	24.78%	25.21%	96.12%	24.08%	26.14%	-
YoY %	137.78%	-55.25%	-1.71%	-73.77%	299.17%	-7.88%	-	-
Horiz. %	100.88%	42.43%	94.80%	96.44%	367.71%	92.12%	100.00%	-
ROE	3.57%	1.22%	2.78%	2.07%	7.88%	2.23%	2.19%	-
YoY %	192.62%	-56.12%	34.30%	-73.73%	253.36%	1.83%	-	-
Horiz. %	163.01%	55.71%	126.94%	94.52%	359.82%	101.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	60.34	48.35	47.72	34.00	38.10	40.31	41.42	6.46%
YoY %	24.80%	1.32%	40.35%	-10.76%	-5.48%	-2.68%	-	-
Horiz. %	145.68%	116.73%	115.21%	82.09%	91.98%	97.32%	100.00%	-
EPS	15.80	5.36	11.83	8.57	36.63	9.71	10.83	6.49%
YoY %	194.78%	-54.69%	38.04%	-76.60%	277.24%	-10.34%	-	-
Horiz. %	145.89%	49.49%	109.23%	79.13%	338.23%	89.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.42	4.39	4.26	4.14	4.65	4.36	4.95	-1.86%
YoY %	0.68%	3.05%	2.90%	-10.97%	6.65%	-11.92%	-	-
Horiz. %	89.29%	88.69%	86.06%	83.64%	93.94%	88.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,268
RPS	60.71	48.60	48.95	34.67	39.80	43.07	44.21	5.42%
YoY %	24.92%	-0.72%	41.19%	-12.89%	-7.59%	-2.58%	-	-
Horiz. %	137.32%	109.93%	110.72%	78.42%	90.02%	97.42%	100.00%	-
EPS	15.90	5.39	12.13	8.74	38.26	10.37	11.56	5.45%
YoY %	194.99%	-55.56%	38.79%	-77.16%	268.95%	-10.29%	-	-
Horiz. %	137.54%	46.63%	104.93%	75.61%	330.97%	89.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.4474	4.4127	4.3697	4.2219	4.8574	4.6588	5.2836	-2.82%
YoY %	0.79%	0.98%	3.50%	-13.08%	4.26%	-11.83%	-	-
Horiz. %	84.17%	83.52%	82.70%	79.91%	91.93%	88.17%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.64	1.23	1.64	1.72	1.44	1.26	1.59	-
P/RPS	2.72	2.54	3.44	5.06	3.78	3.13	3.84	-5.58%
YoY %	7.09%	-26.16%	-32.02%	33.86%	20.77%	-18.49%	-	-
Horiz. %	70.83%	66.15%	89.58%	131.77%	98.44%	81.51%	100.00%	-
P/EPS	10.38	22.95	13.87	20.06	3.93	12.98	14.69	-5.62%
YoY %	-54.77%	65.47%	-30.86%	410.43%	-69.72%	-11.64%	-	-
Horiz. %	70.66%	156.23%	94.42%	136.56%	26.75%	88.36%	100.00%	-
EY	9.63	4.36	7.21	4.98	25.44	7.70	6.81	5.94%
YoY %	120.87%	-39.53%	44.78%	-80.42%	230.39%	13.07%	-	-
Horiz. %	141.41%	64.02%	105.87%	73.13%	373.57%	113.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.28	0.38	0.42	0.31	0.29	0.32	2.44%
YoY %	32.14%	-26.32%	-9.52%	35.48%	6.90%	-9.38%	-	-
Horiz. %	115.62%	87.50%	118.75%	131.25%	96.88%	90.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	21/05/10	21/05/09	26/05/08	31/05/07	29/05/06	27/05/05	28/05/04	-
Price	1.57	1.35	1.69	1.64	1.41	1.18	1.38	-
P/RPS	2.60	2.79	3.54	4.82	3.70	2.93	3.33	-4.03%
YoY %	-6.81%	-21.19%	-26.56%	30.27%	26.28%	-12.01%	-	-
Horiz. %	78.08%	83.78%	106.31%	144.74%	111.11%	87.99%	100.00%	-
P/EPS	9.94	25.19	14.29	19.13	3.85	12.16	12.75	-4.06%
YoY %	-60.54%	76.28%	-25.30%	396.88%	-68.34%	-4.63%	-	-
Horiz. %	77.96%	197.57%	112.08%	150.04%	30.20%	95.37%	100.00%	-
EY	10.06	3.97	7.00	5.23	25.98	8.23	7.85	4.21%
YoY %	153.40%	-43.29%	33.84%	-79.87%	215.67%	4.84%	-	-
Horiz. %	128.15%	50.57%	89.17%	66.62%	330.96%	104.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.31	0.40	0.40	0.30	0.27	0.28	4.27%
YoY %	16.13%	-22.50%	0.00%	33.33%	11.11%	-3.57%	-	-
Horiz. %	128.57%	110.71%	142.86%	142.86%	107.14%	96.43%	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