[DAIMAN] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 49.35%

YoY- -34.47%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	166,125	123,319	107,125	112,450	99,071	88,160	85,732	11.65%
YoY %	34.71%	15.12%	-4.74%	13.50%	12.38%	2.83%	-	-
Horiz. %	193.77%	143.84%	124.95%	131.16%	115.56%	102.83%	100.00%	-
PBT	72,906	36,374	29,560	36,435	37,994	59,534	25,419	19.18%
YoY %	100.43%	23.05%	-18.87%	-4.10%	-36.18%	134.21%	-	-
Horiz. %	286.82%	143.10%	116.29%	143.34%	149.47%	234.21%	100.00%	-
Tax	-14,917	-6,626	-6,116	-7,874	5,593	-1,427	-3,150	29.57%
YoY %	-125.13%	-8.34%	22.33%	-240.78%	491.94%	54.70%	-	-
Horiz. %	473.56%	210.35%	194.16%	249.97%	-177.56%	45.30%	100.00%	-
NP	57,989	29,748	23,444	28,561	43,587	58,107	22,269	17.28%
YoY %	94.93%	26.89%	-17.92%	-34.47%	-24.99%	160.93%	-	-
Horiz. %	260.40%	133.58%	105.28%	128.25%	195.73%	260.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,996	29,542	23,451	28,561	43,587	58,107	22,269	17.28%
YoY %	96.32%	25.97%	-17.89%	-34.47%	-24.99%	160.93%	-	-
Horiz. %	260.43%	132.66%	105.31%	128.25%	195.73%	260.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.46%	18.22%	20.69%	21.61%	-14.72%	2.40%	12.39%	-
YoY %	12.29%	-11.94%	-4.26%	246.81%	-713.33%	-80.63%	-	-
Horiz. %	165.13%	147.05%	166.99%	174.41%	-118.81%	19.37%	100.00%	-
Total Cost	108,136	93,571	83,681	83,889	55,484	30,053	63,463	9.28%
YoY %	15.57%	11.82%	-0.25%	51.19%	84.62%	-52.64%	-	-
Horiz. %	170.39%	147.44%	131.86%	132.19%	87.43%	47.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	951,980	941,030	933,814	934,195	923,726	909,424	988,734	-0.62%
YoY %	1.16%	0.77%	-0.04%	1.13%	1.57%	-8.02%	-	-
Horiz. %	96.28%	95.18%	94.45%	94.48%	93.43%	91.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	25,273	21,146	21,127	32,287	21,482	26,233	20,224	3.78%
YoY %	19.52%	0.09%	-34.56%	50.30%	-18.11%	29.71%	-	-
Horiz. %	124.97%	104.56%	104.46%	159.65%	106.22%	129.71%	100.00%	-
Div Payout %	43.58%	71.58%	90.09%	113.05%	49.29%	45.15%	90.82%	-
YoY %	-39.12%	-20.55%	-20.31%	129.36%	9.17%	-50.29%	-	-
Horiz. %	47.99%	78.82%	99.20%	124.48%	54.27%	49.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	951,980	941,030	933,814	934,195	923,726	909,424	988,734	-0.62%
YoY %	1.16%	0.77%	-0.04%	1.13%	1.57%	-8.02%	-	-
Horiz. %	96.28%	95.18%	94.45%	94.48%	93.43%	91.98%	100.00%	-
NOSH	210,615	211,467	211,270	215,252	214,820	218,611	224,712	-1.07%
YoY %	-0.40%	0.09%	-1.85%	0.20%	-1.73%	-2.72%	-	-
Horiz. %	93.73%	94.11%	94.02%	95.79%	95.60%	97.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	34.91%	24.12%	21.88%	25.40%	44.00%	65.91%	25.98%	-
YoY %	44.73%	10.24%	-13.86%	-42.27%	-33.24%	153.70%	-	-
Horiz. %	134.37%	92.84%	84.22%	97.77%	169.36%	253.70%	100.00%	-
ROE	6.09%	3.14%	2.51%	3.06%	4.72%	6.39%	2.25%	-
YoY %	93.95%	25.10%	-17.97%	-35.17%	-26.13%	184.00%	-	-
Horiz. %	270.67%	139.56%	111.56%	136.00%	209.78%	284.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	78.88	58.32	50.71	52.24	46.12	40.33	38.15	12.86%
YoY %	35.25%	15.01%	-2.93%	13.27%	14.36%	5.71%	-	-
Horiz. %	206.76%	152.87%	132.92%	136.93%	120.89%	105.71%	100.00%	-
EPS	27.54	13.97	11.10	13.27	20.29	26.58	9.91	18.56%
YoY %	97.14%	25.86%	-16.35%	-34.60%	-23.66%	168.21%	-	-
Horiz. %	277.90%	140.97%	112.01%	133.91%	204.74%	268.21%	100.00%	-
DPS	12.00	10.00	10.00	15.00	10.00	12.00	9.00	4.90%
YoY %	20.00%	0.00%	-33.33%	50.00%	-16.67%	33.33%	-	-
Horiz. %	133.33%	111.11%	111.11%	166.67%	111.11%	133.33%	100.00%	-
NAPS	4.52	4.45	4.42	4.34	4.30	4.16	4.40	0.44%
YoY %	1.57%	0.68%	1.84%	0.93%	3.37%	-5.45%	-	-
Horiz. %	102.73%	101.14%	100.45%	98.64%	97.73%	94.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 215,011
RPS	79.04	58.67	50.97	53.50	47.14	41.94	40.79	11.65%
YoY %	34.72%	15.11%	-4.73%	13.49%	12.40%	2.82%	-	-
Horiz. %	193.77%	143.83%	124.96%	131.16%	115.57%	102.82%	100.00%	-
EPS	27.59	14.06	11.16	13.59	20.74	27.65	10.60	17.27%
YoY %	96.23%	25.99%	-17.88%	-34.47%	-24.99%	160.85%	-	-
Horiz. %	260.28%	132.64%	105.28%	128.21%	195.66%	260.85%	100.00%	-
DPS	12.02	10.06	10.05	15.36	10.22	12.48	9.62	3.78%
YoY %	19.48%	0.10%	-34.57%	50.29%	-18.11%	29.73%	-	-
Horiz. %	124.95%	104.57%	104.47%	159.67%	106.24%	129.73%	100.00%	-
NAPS	4.5293	4.4772	4.4429	4.4447	4.3949	4.3268	4.7042	-0.62%
YoY %	1.16%	0.77%	-0.04%	1.13%	1.57%	-8.02%	-	-
Horiz. %	96.28%	95.17%	94.45%	94.48%	93.43%	91.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.91	1.60	1.45	1.70	1.80	1.46	1.35	-
P/RPS	2.42	2.74	2.86	3.25	3.90	3.62	3.54	-6.13%
YoY %	-11.68%	-4.20%	-12.00%	-16.67%	7.73%	2.26%	-	-
Horiz. %	68.36%	77.40%	80.79%	91.81%	110.17%	102.26%	100.00%	-
P/EPS	6.94	11.45	13.06	12.81	8.87	5.49	13.62	-10.62%
YoY %	-39.39%	-12.33%	1.95%	44.42%	61.57%	-59.69%	-	-
Horiz. %	50.95%	84.07%	95.89%	94.05%	65.12%	40.31%	100.00%	-
EY	14.42	8.73	7.66	7.81	11.27	18.21	7.34	11.90%
YoY %	65.18%	13.97%	-1.92%	-30.70%	-38.11%	148.09%	-	-
Horiz. %	196.46%	118.94%	104.36%	106.40%	153.54%	248.09%	100.00%	-
DY	6.28	6.25	6.90	8.82	5.56	8.22	6.67	-0.99%
YoY %	0.48%	-9.42%	-21.77%	58.63%	-32.36%	23.24%	-	-
Horiz. %	94.15%	93.70%	103.45%	132.23%	83.36%	123.24%	100.00%	-
P/NAPS	0.42	0.36	0.33	0.39	0.42	0.35	0.31	5.18%
YoY %	16.67%	9.09%	-15.38%	-7.14%	20.00%	12.90%	-	-
Horiz. %	135.48%	116.13%	106.45%	125.81%	135.48%	112.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	25/08/09	29/08/08	30/08/07	30/08/06	26/08/05	-
Price	1.86	1.71	1.53	1.72	1.95	1.39	1.25	-
P/RPS	2.36	2.93	3.02	3.29	4.23	3.45	3.28	-5.33%
YoY %	-19.45%	-2.98%	-8.21%	-22.22%	22.61%	5.18%	-	-
Horiz. %	71.95%	89.33%	92.07%	100.30%	128.96%	105.18%	100.00%	-
P/EPS	6.75	12.24	13.78	12.96	9.61	5.23	12.61	-9.88%
YoY %	-44.85%	-11.18%	6.33%	34.86%	83.75%	-58.52%	-	-
Horiz. %	53.53%	97.07%	109.28%	102.78%	76.21%	41.48%	100.00%	-
EY	14.80	8.17	7.25	7.71	10.41	19.12	7.93	10.95%
YoY %	81.15%	12.69%	-5.97%	-25.94%	-45.55%	141.11%	-	-
Horiz. %	186.63%	103.03%	91.42%	97.23%	131.27%	241.11%	100.00%	-
DY	6.45	5.85	6.54	8.72	5.13	8.63	7.20	-1.81%
YoY %	10.26%	-10.55%	-25.00%	69.98%	-40.56%	19.86%	-	-
Horiz. %	89.58%	81.25%	90.83%	121.11%	71.25%	119.86%	100.00%	-
P/NAPS	0.41	0.38	0.35	0.40	0.45	0.33	0.28	6.55%
YoY %	7.89%	8.57%	-12.50%	-11.11%	36.36%	17.86%	-	-
Horiz. %	146.43%	135.71%	125.00%	142.86%	160.71%	117.86%	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