[DAIMAN] YoY Quarter Result on 30-Jun-2011 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 38.05%

YoY- 184.0%

Quarter Report

FinancialResult0611.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	56,121	46,958	53,104	42,577	27,619	30,519	35,291	8.03%
YoY %	19.51%	-11.57%	24.72%	54.16%	-9.50%	-13.52%	-	-
Horiz. %	159.02%	133.06%	150.47%	120.65%	78.26%	86.48%	100.00%	-
PBT	29,653	16,670	13,091	15,366	5,333	17,206	11,859	16.49%
YoY %	77.88%	27.34%	-14.81%	188.13%	-69.00%	45.09%	-	-
Horiz. %	250.05%	140.57%	110.39%	129.57%	44.97%	145.09%	100.00%	-
Tax	-13,505	-802	-2,816	-2,807	-819	-2,256	-2,421	33.15%
YoY %	-1,583.92%	71.52%	-0.32%	-242.74%	63.70%	6.82%	-	-
Horiz. %	557.83%	33.13%	116.32%	115.94%	33.83%	93.18%	100.00%	-
NP	16,148	15,868	10,275	12,559	4,514	14,950	9,438	9.35%
YoY %	1.76%	54.43%	-18.19%	178.22%	-69.81%	58.40%	-	-
Horiz. %	171.10%	168.13%	108.87%	133.07%	47.83%	158.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,148	15,868	10,275	12,553	4,420	14,957	9,438	9.35%
YoY %	1.76%	54.43%	-18.15%	184.00%	-70.45%	58.48%	-	-
Horiz. %	171.10%	168.13%	108.87%	133.00%	46.83%	158.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.54%	4.81%	21.51%	18.27%	15.36%	13.11%	20.41%	-
YoY %	846.78%	-77.64%	17.73%	18.95%	17.16%	-35.77%	-	-
Horiz. %	223.13%	23.57%	105.39%	89.51%	75.26%	64.23%	100.00%	-
Total Cost	39,973	31,090	42,829	30,018	23,105	15,569	25,853	7.52%
YoY %	28.57%	-27.41%	42.68%	29.92%	48.40%	-39.78%	-	-
Horiz. %	154.62%	120.26%	165.66%	116.11%	89.37%	60.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,252	1,029,105	976,967	843,053	927,783	933,756	933,149	2.53%
YoY %	5.36%	5.34%	15.88%	-9.13%	-0.64%	0.07%	-	-
Horiz. %	116.19%	110.28%	104.70%	90.34%	99.42%	100.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	16,842	25,254	21,055	25,291	20,849	21,125	32,251	-10.25%
YoY %	-33.31%	19.94%	-16.75%	21.31%	-1.31%	-34.50%	-	-
Horiz. %	52.22%	78.30%	65.28%	78.42%	64.65%	65.50%	100.00%	-
Div Payout %	104.30%	159.15%	204.92%	201.48%	471.70%	141.24%	341.72%	-
YoY %	-34.46%	-22.34%	1.71%	-57.29%	233.97%	-58.67%	-	-
Horiz. %	30.52%	46.57%	59.97%	58.96%	138.04%	41.33%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,084,252	1,029,105	976,967	843,053	927,783	933,756	933,149	2.53%
YoY %	5.36%	5.34%	15.88%	-9.13%	-0.64%	0.07%	-	-
Horiz. %	116.19%	110.28%	104.70%	90.34%	99.42%	100.07%	100.00%	-
NOSH	210,534	210,450	210,553	210,763	208,490	211,257	215,011	-0.34%
YoY %	0.04%	-0.05%	-0.10%	1.09%	-1.31%	-1.75%	-	-
Horiz. %	97.92%	97.88%	97.93%	98.02%	96.97%	98.25%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	28.77%	33.79%	19.35%	29.50%	16.34%	48.99%	26.74%	-
YoY %	-14.86%	74.63%	-34.41%	80.54%	-66.65%	83.21%	-	-
Horiz. %	107.59%	126.36%	72.36%	110.32%	61.11%	183.21%	100.00%	-
ROE	1.49%	1.54%	1.05%	1.49%	0.48%	1.60%	1.01%	-
YoY %	-3.25%	46.67%	-29.53%	210.42%	-70.00%	58.42%	-	-
Horiz. %	147.52%	152.48%	103.96%	147.52%	47.52%	158.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	26.66	22.31	25.22	20.20	13.25	14.45	16.41	8.41%
YoY %	19.50%	-11.54%	24.85%	52.45%	-8.30%	-11.94%	-	-
Horiz. %	162.46%	135.95%	153.69%	123.10%	80.74%	88.06%	100.00%	-
EPS	7.67	7.54	4.88	5.96	2.12	7.08	4.39	9.74%
YoY %	1.72%	54.51%	-18.12%	181.13%	-70.06%	61.28%	-	-
Horiz. %	174.72%	171.75%	111.16%	135.76%	48.29%	161.28%	100.00%	-
DPS	8.00	12.00	10.00	12.00	10.00	10.00	15.00	-9.94%
YoY %	-33.33%	20.00%	-16.67%	20.00%	0.00%	-33.33%	-	-
Horiz. %	53.33%	80.00%	66.67%	80.00%	66.67%	66.67%	100.00%	-
NAPS	5.15	4.89	4.64	4.00	4.45	4.42	4.34	2.89%
YoY %	5.32%	5.39%	16.00%	-10.11%	0.68%	1.84%	-	-
Horiz. %	118.66%	112.67%	106.91%	92.17%	102.53%	101.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 210,763
RPS	26.70	22.34	25.27	20.26	13.14	14.52	16.79	8.03%
YoY %	19.52%	-11.59%	24.73%	54.19%	-9.50%	-13.52%	-	-
Horiz. %	159.02%	133.06%	150.51%	120.67%	78.26%	86.48%	100.00%	-
EPS	7.68	7.55	4.89	5.97	2.10	7.12	4.49	9.35%
YoY %	1.72%	54.40%	-18.09%	184.29%	-70.51%	58.57%	-	-
Horiz. %	171.05%	168.15%	108.91%	132.96%	46.77%	158.57%	100.00%	-
DPS	8.01	12.02	10.02	12.03	9.92	10.05	15.34	-10.25%
YoY %	-33.36%	19.96%	-16.71%	21.27%	-1.29%	-34.49%	-	-
Horiz. %	52.22%	78.36%	65.32%	78.42%	64.67%	65.51%	100.00%	-
NAPS	5.1586	4.8963	4.6482	4.0111	4.4142	4.4426	4.4397	2.53%
YoY %	5.36%	5.34%	15.88%	-9.13%	-0.64%	0.07%	-	-
Horiz. %	116.19%	110.28%	104.70%	90.35%	99.43%	100.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.76	2.68	1.82	1.91	1.60	1.45	1.70	-
P/RPS	14.11	12.01	7.22	9.45	12.08	10.04	10.36	5.28%
YoY %	17.49%	66.34%	-23.60%	-21.77%	20.32%	-3.09%	-	-
Horiz. %	136.20%	115.93%	69.69%	91.22%	116.60%	96.91%	100.00%	-
P/EPS	49.02	35.54	37.30	32.07	75.47	20.48	38.73	4.00%
YoY %	37.93%	-4.72%	16.31%	-57.51%	268.51%	-47.12%	-	-
Horiz. %	126.57%	91.76%	96.31%	82.80%	194.86%	52.88%	100.00%	-
EY	2.04	2.81	2.68	3.12	1.32	4.88	2.58	-3.83%
YoY %	-27.40%	4.85%	-14.10%	136.36%	-72.95%	89.15%	-	-
Horiz. %	79.07%	108.91%	103.88%	120.93%	51.16%	189.15%	100.00%	-
DY	2.13	4.48	5.49	6.28	6.25	6.90	8.82	-21.07%
YoY %	-52.46%	-18.40%	-12.58%	0.48%	-9.42%	-21.77%	-	-
Horiz. %	24.15%	50.79%	62.24%	71.20%	70.86%	78.23%	100.00%	-
P/NAPS	0.73	0.55	0.39	0.48	0.36	0.33	0.39	11.00%
YoY %	32.73%	41.03%	-18.75%	33.33%	9.09%	-15.38%	-	-
Horiz. %	187.18%	141.03%	100.00%	123.08%	92.31%	84.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	29/08/08	-
Price	3.55	2.61	1.93	1.86	1.71	1.53	1.72	-
P/RPS	13.32	11.70	7.65	9.21	12.91	10.59	10.48	4.07%
YoY %	13.85%	52.94%	-16.94%	-28.66%	21.91%	1.05%	-	-
Horiz. %	127.10%	111.64%	73.00%	87.88%	123.19%	101.05%	100.00%	-
P/EPS	46.28	34.62	39.55	31.23	80.66	21.61	39.18	2.81%
YoY %	33.68%	-12.47%	26.64%	-61.28%	273.25%	-44.84%	-	-
Horiz. %	118.12%	88.36%	100.94%	79.71%	205.87%	55.16%	100.00%	-
EY	2.16	2.89	2.53	3.20	1.24	4.63	2.55	-2.72%
YoY %	-25.26%	14.23%	-20.94%	158.06%	-73.22%	81.57%	-	-
Horiz. %	84.71%	113.33%	99.22%	125.49%	48.63%	181.57%	100.00%	-
DY	2.25	4.60	5.18	6.45	5.85	6.54	8.72	-20.20%
YoY %	-51.09%	-11.20%	-19.69%	10.26%	-10.55%	-25.00%	-	-
Horiz. %	25.80%	52.75%	59.40%	73.97%	67.09%	75.00%	100.00%	-
P/NAPS	0.69	0.53	0.42	0.47	0.38	0.35	0.40	9.50%
YoY %	30.19%	26.19%	-10.64%	23.68%	8.57%	-12.50%	-	-
Horiz. %	172.50%	132.50%	105.00%	117.50%	95.00%	87.50%	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