[DAIMAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- 36.2%

YoY- 6.13%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Cumulative Result
Revenue	112,450	99,071	88,160	85,732	89,728	69,454	95,848	2.69%
YoY %	13.50%	12.38%	2.83%	-4.45%	29.19%	-27.54%	-	-
Horiz. %	117.32%	103.36%	91.98%	89.45%	93.61%	72.46%	100.00%	-
PBT	36,435	37,994	59,534	25,419	25,617	20,689	28,249	4.32%
YoY %	-4.10%	-36.18%	134.21%	-0.77%	23.82%	-26.76%	-	-
Horiz. %	128.98%	134.50%	210.75%	89.98%	90.68%	73.24%	100.00%	-
Tax	-7,874	5,593	-1,427	-3,150	-4,634	-2,055	-8,003	-0.27%
YoY %	-240.78%	491.94%	54.70%	32.02%	-125.50%	74.32%	-	-
Horiz. %	98.39%	-69.89%	17.83%	39.36%	57.90%	25.68%	100.00%	-
NP	28,561	43,587	58,107	22,269	20,983	18,634	20,246	5.89%
YoY %	-34.47%	-24.99%	160.93%	6.13%	12.61%	-7.96%	-	-
Horiz. %	141.07%	215.29%	287.00%	109.99%	103.64%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,561	43,587	58,107	22,269	20,983	18,634	20,246	5.89%
YoY %	-34.47%	-24.99%	160.93%	6.13%	12.61%	-7.96%	-	-
Horiz. %	141.07%	215.29%	287.00%	109.99%	103.64%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.61%	-14.72%	2.40%	12.39%	18.09%	9.93%	28.33%	-
YoY %	246.81%	-713.33%	-80.63%	-31.51%	82.18%	-64.95%	-	-
Horiz. %	76.28%	-51.96%	8.47%	43.73%	63.85%	35.05%	100.00%	-
Total Cost	83,889	55,484	30,053	63,463	68,745	50,820	75,602	1.74%
YoY %	51.19%	84.62%	-52.64%	-7.68%	35.27%	-32.78%	-	-
Horiz. %	110.96%	73.39%	39.75%	83.94%	90.93%	67.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	934,195	923,726	909,424	988,734	964,993	1,092,028	1,152,430	-3.43%
YoY %	1.13%	1.57%	-8.02%	2.46%	-11.63%	-5.24%	-	-
Horiz. %	81.06%	80.15%	78.91%	85.80%	83.74%	94.76%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	32,287	21,482	26,233	20,224	15,709	11,211	11,210	19.26%
YoY %	50.30%	-18.11%	29.71%	28.74%	40.12%	0.01%	-	-
Horiz. %	288.02%	191.63%	234.01%	180.41%	140.13%	100.01%	100.00%	-
Div Payout %	113.05%	49.29%	45.15%	90.82%	74.87%	60.17%	55.37%	-
YoY %	129.36%	9.17%	-50.29%	21.30%	24.43%	8.67%	-	-
Horiz. %	204.17%	89.02%	81.54%	164.02%	135.22%	108.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	934,195	923,726	909,424	988,734	964,993	1,092,028	1,152,430	-3.43%
YoY %	1.13%	1.57%	-8.02%	2.46%	-11.63%	-5.24%	-	-
Horiz. %	81.06%	80.15%	78.91%	85.80%	83.74%	94.76%	100.00%	-
NOSH	215,252	214,820	218,611	224,712	224,417	224,235	224,208	-0.67%
YoY %	0.20%	-1.73%	-2.72%	0.13%	0.08%	0.01%	-	-
Horiz. %	96.01%	95.81%	97.50%	100.22%	100.09%	100.01%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	25.40%	44.00%	65.91%	25.98%	23.39%	26.83%	21.12%	-
YoY %	-42.27%	-33.24%	153.70%	11.07%	-12.82%	27.04%	-	-
Horiz. %	120.27%	208.33%	312.07%	123.01%	110.75%	127.04%	100.00%	-
ROE	3.06%	4.72%	6.39%	2.25%	2.17%	1.71%	1.76%	-
YoY %	-35.17%	-26.13%	184.00%	3.69%	26.90%	-2.84%	-	-
Horiz. %	173.86%	268.18%	363.07%	127.84%	123.30%	97.16%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	52.24	46.12	40.33	38.15	39.98	30.97	42.75	3.39%
YoY %	13.27%	14.36%	5.71%	-4.58%	29.09%	-27.56%	-	-
Horiz. %	122.20%	107.88%	94.34%	89.24%	93.52%	72.44%	100.00%	-
EPS	13.27	20.29	26.58	9.91	9.35	8.31	9.03	6.61%
YoY %	-34.60%	-23.66%	168.21%	5.99%	12.52%	-7.97%	-	-
Horiz. %	146.95%	224.70%	294.35%	109.75%	103.54%	92.03%	100.00%	-
DPS	15.00	10.00	12.00	9.00	7.00	5.00	5.00	20.07%
YoY %	50.00%	-16.67%	33.33%	28.57%	40.00%	0.00%	-	-
Horiz. %	300.00%	200.00%	240.00%	180.00%	140.00%	100.00%	100.00%	-
NAPS	4.34	4.30	4.16	4.40	4.30	4.87	5.14	-2.77%
YoY %	0.93%	3.37%	-5.45%	2.33%	-11.70%	-5.25%	-	-
Horiz. %	84.44%	83.66%	80.93%	85.60%	83.66%	94.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 224,204
RPS	53.50	47.14	41.94	40.79	42.69	33.04	45.60	2.69%
YoY %	13.49%	12.40%	2.82%	-4.45%	29.21%	-27.54%	-	-
Horiz. %	117.32%	103.38%	91.97%	89.45%	93.62%	72.46%	100.00%	-
EPS	13.59	20.74	27.65	10.60	9.98	8.87	9.63	5.90%
YoY %	-34.47%	-24.99%	160.85%	6.21%	12.51%	-7.89%	-	-
Horiz. %	141.12%	215.37%	287.12%	110.07%	103.63%	92.11%	100.00%	-
DPS	15.36	10.22	12.48	9.62	7.47	5.33	5.33	19.27%
YoY %	50.29%	-18.11%	29.73%	28.78%	40.15%	0.00%	-	-
Horiz. %	288.18%	191.74%	234.15%	180.49%	140.15%	100.00%	100.00%	-
NAPS	4.4447	4.3949	4.3268	4.7042	4.5912	5.1956	5.483	-3.43%
YoY %	1.13%	1.57%	-8.02%	2.46%	-11.63%	-5.24%	-	-
Horiz. %	81.06%	80.16%	78.91%	85.80%	83.74%	94.76%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.70	1.80	1.46	1.35	1.34	1.30	1.49	-
P/RPS	3.25	3.90	3.62	3.54	3.35	4.20	3.49	-1.17%
YoY %	-16.67%	7.73%	2.26%	5.67%	-20.24%	20.34%	-	-
Horiz. %	93.12%	111.75%	103.72%	101.43%	95.99%	120.34%	100.00%	-
P/EPS	12.81	8.87	5.49	13.62	14.33	15.64	16.50	-4.12%
YoY %	44.42%	61.57%	-59.69%	-4.95%	-8.38%	-5.21%	-	-
Horiz. %	77.64%	53.76%	33.27%	82.55%	86.85%	94.79%	100.00%	-
EY	7.81	11.27	18.21	7.34	6.98	6.39	6.06	4.31%
YoY %	-30.70%	-38.11%	148.09%	5.16%	9.23%	5.45%	-	-
Horiz. %	128.88%	185.97%	300.50%	121.12%	115.18%	105.45%	100.00%	-
DY	8.82	5.56	8.22	6.67	5.22	3.85	3.36	17.43%
YoY %	58.63%	-32.36%	23.24%	27.78%	35.58%	14.58%	-	-
Horiz. %	262.50%	165.48%	244.64%	198.51%	155.36%	114.58%	100.00%	-
P/NAPS	0.39	0.42	0.35	0.31	0.31	0.27	0.29	5.05%
YoY %	-7.14%	20.00%	12.90%	0.00%	14.81%	-6.90%	-	-
Horiz. %	134.48%	144.83%	120.69%	106.90%	106.90%	93.10%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	30/08/07	30/08/06	26/08/05	27/08/04	26/08/03	27/08/02	-
Price	1.72	1.95	1.39	1.25	1.22	1.41	1.40	-
P/RPS	3.29	4.23	3.45	3.28	3.05	4.55	3.27	0.10%
YoY %	-22.22%	22.61%	5.18%	7.54%	-32.97%	39.14%	-	-
Horiz. %	100.61%	129.36%	105.50%	100.31%	93.27%	139.14%	100.00%	-
P/EPS	12.96	9.61	5.23	12.61	13.05	16.97	15.50	-2.93%
YoY %	34.86%	83.75%	-58.52%	-3.37%	-23.10%	9.48%	-	-
Horiz. %	83.61%	62.00%	33.74%	81.35%	84.19%	109.48%	100.00%	-
EY	7.71	10.41	19.12	7.93	7.66	5.89	6.45	3.01%
YoY %	-25.94%	-45.55%	141.11%	3.52%	30.05%	-8.68%	-	-
Horiz. %	119.53%	161.40%	296.43%	122.95%	118.76%	91.32%	100.00%	-
DY	8.72	5.13	8.63	7.20	5.74	3.55	3.57	16.03%
YoY %	69.98%	-40.56%	19.86%	25.44%	61.69%	-0.56%	-	-
Horiz. %	244.26%	143.70%	241.74%	201.68%	160.78%	99.44%	100.00%	-
P/NAPS	0.40	0.45	0.33	0.28	0.28	0.29	0.27	6.76%
YoY %	-11.11%	36.36%	17.86%	0.00%	-3.45%	7.41%	-	-
Horiz. %	148.15%	166.67%	122.22%	103.70%	103.70%	107.41%	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