[DAIMAN] YoY TTM 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- 16.49%

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
TTM Result
Revenue	112,449	99,203	88,160	85,732	89,728	69,454	95,152	2.82%
YoY %	13.35%	12.53%	2.83%	-4.45%	29.19%	-27.01%	-	-
Horiz. %	118.18%	104.26%	92.65%	90.10%	94.30%	72.99%	100.00%	-
PBT	36,435	37,995	59,532	25,417	25,617	20,689	28,249	4.32%
YoY %	-4.11%	-36.18%	134.22%	-0.78%	23.82%	-26.76%	-	-
Horiz. %	128.98%	134.50%	210.74%	89.97%	90.68%	73.24%	100.00%	-
Tax	-7,875	5,593	-1,424	-3,148	-4,634	-2,054	-7,975	-0.20%
YoY %	-240.80%	492.77%	54.76%	32.07%	-125.61%	74.24%	-	-
Horiz. %	98.75%	-70.13%	17.86%	39.47%	58.11%	25.76%	100.00%	-
NP	28,560	43,588	58,108	22,269	20,983	18,635	20,274	5.87%
YoY %	-34.48%	-24.99%	160.94%	6.13%	12.60%	-8.08%	-	-
Horiz. %	140.87%	214.99%	286.61%	109.84%	103.50%	91.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,560	43,588	58,108	22,269	20,983	18,635	20,274	5.87%
YoY %	-34.48%	-24.99%	160.94%	6.13%	12.60%	-8.08%	-	-
Horiz. %	140.87%	214.99%	286.61%	109.84%	103.50%	91.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.61%	-14.72%	2.39%	12.39%	18.09%	9.93%	28.23%	-
YoY %	246.81%	-715.90%	-80.71%	-31.51%	82.18%	-64.82%	-	-
Horiz. %	76.55%	-52.14%	8.47%	43.89%	64.08%	35.18%	100.00%	-
Total Cost	83,889	55,615	30,052	63,463	68,745	50,819	74,878	1.91%
YoY %	50.84%	85.06%	-52.65%	-7.68%	35.27%	-32.13%	-	-
Horiz. %	112.03%	74.27%	40.13%	84.76%	91.81%	67.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	933,149	923,353	908,197	986,499	326,752	1,092,756	1,151,592	-3.44%
YoY %	1.06%	1.67%	-7.94%	201.91%	-70.10%	-5.11%	-	-
Horiz. %	81.03%	80.18%	78.86%	85.66%	28.37%	94.89%	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	32,251	21,473	26,198	20,178	5,319	11,219	11,202	19.25%
YoY %	50.19%	-18.04%	29.83%	279.36%	-52.59%	0.15%	-	-
Horiz. %	287.90%	191.69%	233.87%	180.13%	47.48%	100.15%	100.00%	-
Div Payout %	112.93%	49.26%	45.09%	90.61%	25.35%	60.21%	55.25%	-
YoY %	129.25%	9.25%	-50.24%	257.44%	-57.90%	8.98%	-	-
Horiz. %	204.40%	89.16%	81.61%	164.00%	45.88%	108.98%	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	933,149	923,353	908,197	986,499	326,752	1,092,756	1,151,592	-3.44%
YoY %	1.06%	1.67%	-7.94%	201.91%	-70.10%	-5.11%	-	-
Horiz. %	81.03%	80.18%	78.86%	85.66%	28.37%	94.89%	100.00%	-
NOSH	215,011	214,733	218,316	224,204	75,989	224,385	224,045	-0.68%
YoY %	0.13%	-1.64%	-2.63%	195.05%	-66.13%	0.15%	-	-
Horiz. %	95.97%	95.84%	97.44%	100.07%	33.92%	100.15%	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%	43.94%	65.91%	25.98%	23.39%	26.83%	21.31%	-
YoY %	-42.19%	-33.33%	153.70%	11.07%	-12.82%	25.90%	-	-
Horiz. %	119.19%	206.19%	309.29%	121.91%	109.76%	125.90%	100.00%	-
ROE	3.06%	4.72%	6.40%	2.26%	6.42%	1.71%	1.76%	-
YoY %	-35.17%	-26.25%	183.19%	-64.80%	275.44%	-2.84%	-	-
Horiz. %	173.86%	268.18%	363.64%	128.41%	364.77%	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	52.30	46.20	40.38	38.24	118.08	30.95	42.47	3.52%
YoY %	13.20%	14.41%	5.60%	-67.62%	281.52%	-27.13%	-	-
Horiz. %	123.15%	108.78%	95.08%	90.04%	278.03%	72.87%	100.00%	-
EPS	13.28	20.30	26.62	9.93	27.61	8.30	9.05	6.59%
YoY %	-34.58%	-23.74%	168.08%	-64.03%	232.65%	-8.29%	-	-
Horiz. %	146.74%	224.31%	294.14%	109.72%	305.08%	91.71%	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	47.20	41.94	40.79	42.69	33.04	45.27	2.82%
YoY %	13.35%	12.54%	2.82%	-4.45%	29.21%	-27.02%	-	-
Horiz. %	118.18%	104.26%	92.64%	90.10%	94.30%	72.98%	100.00%	-
EPS	13.59	20.74	27.65	10.60	9.98	8.87	9.65	5.86%
YoY %	-34.47%	-24.99%	160.85%	6.21%	12.51%	-8.08%	-	-
Horiz. %	140.83%	214.92%	286.53%	109.84%	103.42%	91.92%	100.00%	-
DPS	15.34	10.22	12.46	9.60	2.53	5.34	5.33	19.24%
YoY %	50.10%	-17.98%	29.79%	279.45%	-52.62%	0.19%	-	-
Horiz. %	287.80%	191.74%	233.77%	180.11%	47.47%	100.19%	100.00%	-
NAPS	4.4397	4.3931	4.321	4.6936	1.5546	5.1991	5.479	-3.44%
YoY %	1.06%	1.67%	-7.94%	201.92%	-70.10%	-5.11%	-	-
Horiz. %	81.03%	80.18%	78.86%	85.67%	28.37%	94.89%	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	3.53	1.13	4.20	3.51	-1.27%
YoY %	-16.67%	7.73%	2.55%	212.39%	-73.10%	19.66%	-	-
Horiz. %	92.59%	111.11%	103.13%	100.57%	32.19%	119.66%	100.00%	-
P/EPS	12.80	8.87	5.49	13.59	4.85	15.65	16.47	-4.11%
YoY %	44.31%	61.57%	-59.60%	180.21%	-69.01%	-4.98%	-	-
Horiz. %	77.72%	53.86%	33.33%	82.51%	29.45%	95.02%	100.00%	-
EY	7.81	11.28	18.23	7.36	20.61	6.39	6.07	4.28%
YoY %	-30.76%	-38.12%	147.69%	-64.29%	222.54%	5.27%	-	-
Horiz. %	128.67%	185.83%	300.33%	121.25%	339.54%	105.27%	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	4.22	3.44	3.27	1.03	4.56	3.30	-0.05%
YoY %	-22.04%	22.67%	5.20%	217.48%	-77.41%	38.18%	-	-
Horiz. %	99.70%	127.88%	104.24%	99.09%	31.21%	138.18%	100.00%	-
P/EPS	12.95	9.61	5.22	12.59	4.42	16.98	15.47	-2.91%
YoY %	34.76%	84.10%	-58.54%	184.84%	-73.97%	9.76%	-	-
Horiz. %	83.71%	62.12%	33.74%	81.38%	28.57%	109.76%	100.00%	-
EY	7.72	10.41	19.15	7.95	22.63	5.89	6.46	3.01%
YoY %	-25.84%	-45.64%	140.88%	-64.87%	284.21%	-8.82%	-	-
Horiz. %	119.50%	161.15%	296.44%	123.07%	350.31%	91.18%	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