[DAIMAN] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -5.55%

YoY- -33.12%

Quarter Report

FinancialResult0612.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	185,217	166,255	190,455	170,476	166,124	123,320	107,126	9.55%
YoY %	11.41%	-12.71%	11.72%	2.62%	34.71%	15.12%	-	-
Horiz. %	172.90%	155.20%	177.79%	159.14%	155.07%	115.12%	100.00%	-
PBT	40,180	95,339	81,259	50,532	72,906	36,374	29,560	5.24%
YoY %	-57.86%	17.33%	60.81%	-30.69%	100.43%	23.05%	-	-
Horiz. %	135.93%	322.53%	274.90%	170.95%	246.64%	123.05%	100.00%	-
Tax	-14,203	-32,421	-12,398	-11,746	-14,917	-6,625	-6,116	15.06%
YoY %	56.19%	-161.50%	-5.55%	21.26%	-125.16%	-8.32%	-	-
Horiz. %	232.23%	530.10%	202.71%	192.05%	243.90%	108.32%	100.00%	-
NP	25,977	62,918	68,861	38,786	57,989	29,749	23,444	1.72%
YoY %	-58.71%	-8.63%	77.54%	-33.11%	94.93%	26.89%	-	-
Horiz. %	110.80%	268.38%	293.73%	165.44%	247.35%	126.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,977	62,918	68,861	38,786	57,997	29,473	23,448	1.72%
YoY %	-58.71%	-8.63%	77.54%	-33.12%	96.78%	25.70%	-	-
Horiz. %	110.79%	268.33%	293.68%	165.41%	247.34%	125.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.35%	34.01%	15.26%	23.24%	20.46%	18.21%	20.69%	-
YoY %	3.94%	122.87%	-34.34%	13.59%	12.36%	-11.99%	-	-
Horiz. %	170.86%	164.38%	73.76%	112.32%	98.89%	88.01%	100.00%	-
Total Cost	159,240	103,337	121,594	131,690	108,135	93,571	83,682	11.31%
YoY %	54.10%	-15.01%	-7.67%	21.78%	15.56%	11.82%	-	-
Horiz. %	190.29%	123.49%	145.30%	157.37%	129.22%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,090,722	1,084,252	1,029,105	976,967	843,053	927,783	933,756	2.62%
YoY %	0.60%	5.36%	5.34%	15.88%	-9.13%	-0.64%	-	-
Horiz. %	116.81%	116.12%	110.21%	104.63%	90.29%	99.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	10,528	16,842	25,254	21,055	25,291	20,849	21,125	-10.95%
YoY %	-37.49%	-33.31%	19.94%	-16.75%	21.31%	-1.31%	-	-
Horiz. %	49.84%	79.73%	119.55%	99.67%	119.72%	98.69%	100.00%	-
Div Payout %	40.53%	26.77%	36.67%	54.29%	43.61%	70.74%	90.10%	-
YoY %	51.40%	-27.00%	-32.46%	24.49%	-38.35%	-21.49%	-	-
Horiz. %	44.98%	29.71%	40.70%	60.26%	48.40%	78.51%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,090,722	1,084,252	1,029,105	976,967	843,053	927,783	933,756	2.62%
YoY %	0.60%	5.36%	5.34%	15.88%	-9.13%	-0.64%	-	-
Horiz. %	116.81%	116.12%	110.21%	104.63%	90.29%	99.36%	100.00%	-
NOSH	210,564	210,534	210,450	210,553	210,763	208,490	211,257	-0.05%
YoY %	0.01%	0.04%	-0.05%	-0.10%	1.09%	-1.31%	-	-
Horiz. %	99.67%	99.66%	99.62%	99.67%	99.77%	98.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	14.03%	37.84%	36.16%	22.75%	34.91%	24.12%	21.88%	-
YoY %	-62.92%	4.65%	58.95%	-34.83%	44.73%	10.24%	-	-
Horiz. %	64.12%	172.94%	165.27%	103.98%	159.55%	110.24%	100.00%	-
ROE	2.38%	5.80%	6.69%	3.97%	6.88%	3.18%	2.51%	-
YoY %	-58.97%	-13.30%	68.51%	-42.30%	116.35%	26.69%	-	-
Horiz. %	94.82%	231.08%	266.53%	158.17%	274.10%	126.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	87.96	78.97	90.50	80.97	78.82	59.15	50.71	9.60%
YoY %	11.38%	-12.74%	11.77%	2.73%	33.25%	16.64%	-	-
Horiz. %	173.46%	155.73%	178.47%	159.67%	155.43%	116.64%	100.00%	-
EPS	12.34	29.88	32.72	18.42	27.52	14.14	11.10	1.77%
YoY %	-58.70%	-8.68%	77.63%	-33.07%	94.63%	27.39%	-	-
Horiz. %	111.17%	269.19%	294.77%	165.95%	247.93%	127.39%	100.00%	-
DPS	5.00	8.00	12.00	10.00	12.00	10.00	10.00	-10.90%
YoY %	-37.50%	-33.33%	20.00%	-16.67%	20.00%	0.00%	-	-
Horiz. %	50.00%	80.00%	120.00%	100.00%	120.00%	100.00%	100.00%	-
NAPS	5.18	5.15	4.89	4.64	4.00	4.45	4.42	2.67%
YoY %	0.58%	5.32%	5.39%	16.00%	-10.11%	0.68%	-	-
Horiz. %	117.19%	116.52%	110.63%	104.98%	90.50%	100.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 210,553
RPS	88.12	79.10	90.61	81.11	79.04	58.67	50.97	9.54%
YoY %	11.40%	-12.70%	11.71%	2.62%	34.72%	15.11%	-	-
Horiz. %	172.89%	155.19%	177.77%	159.13%	155.07%	115.11%	100.00%	-
EPS	12.36	29.94	32.76	18.45	27.59	14.02	11.16	1.71%
YoY %	-58.72%	-8.61%	77.56%	-33.13%	96.79%	25.63%	-	-
Horiz. %	110.75%	268.28%	293.55%	165.32%	247.22%	125.63%	100.00%	-
DPS	5.01	8.01	12.02	10.02	12.03	9.92	10.05	-10.94%
YoY %	-37.45%	-33.36%	19.96%	-16.71%	21.27%	-1.29%	-	-
Horiz. %	49.85%	79.70%	119.60%	99.70%	119.70%	98.71%	100.00%	-
NAPS	5.1894	5.1586	4.8963	4.6482	4.0111	4.4142	4.4426	2.62%
YoY %	0.60%	5.36%	5.34%	15.88%	-9.13%	-0.64%	-	-
Horiz. %	116.81%	116.12%	110.21%	104.63%	90.29%	99.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.46	3.76	2.68	1.82	1.91	1.60	1.45	-
P/RPS	2.80	4.76	2.96	2.25	2.42	2.71	2.86	-0.35%
YoY %	-41.18%	60.81%	31.56%	-7.02%	-10.70%	-5.24%	-	-
Horiz. %	97.90%	166.43%	103.50%	78.67%	84.62%	94.76%	100.00%	-
P/EPS	19.94	12.58	8.19	9.88	6.94	11.32	13.06	7.30%
YoY %	58.51%	53.60%	-17.11%	42.36%	-38.69%	-13.32%	-	-
Horiz. %	152.68%	96.32%	62.71%	75.65%	53.14%	86.68%	100.00%	-
EY	5.01	7.95	12.21	10.12	14.41	8.84	7.65	-6.80%
YoY %	-36.98%	-34.89%	20.65%	-29.77%	63.01%	15.56%	-	-
Horiz. %	65.49%	103.92%	159.61%	132.29%	188.37%	115.56%	100.00%	-
DY	2.03	2.13	4.48	5.49	6.28	6.25	6.90	-18.43%
YoY %	-4.69%	-52.46%	-18.40%	-12.58%	0.48%	-9.42%	-	-
Horiz. %	29.42%	30.87%	64.93%	79.57%	91.01%	90.58%	100.00%	-
P/NAPS	0.47	0.73	0.55	0.39	0.48	0.36	0.33	6.06%
YoY %	-35.62%	32.73%	41.03%	-18.75%	33.33%	9.09%	-	-
Horiz. %	142.42%	221.21%	166.67%	118.18%	145.45%	109.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	29/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	-
Price	2.05	3.55	2.61	1.93	1.86	1.71	1.53	-
P/RPS	2.33	4.50	2.88	2.38	2.36	2.89	3.02	-4.22%
YoY %	-48.22%	56.25%	21.01%	0.85%	-18.34%	-4.30%	-	-
Horiz. %	77.15%	149.01%	95.36%	78.81%	78.15%	95.70%	100.00%	-
P/EPS	16.62	11.88	7.98	10.48	6.76	12.10	13.78	3.17%
YoY %	39.90%	48.87%	-23.85%	55.03%	-44.13%	-12.19%	-	-
Horiz. %	120.61%	86.21%	57.91%	76.05%	49.06%	87.81%	100.00%	-
EY	6.02	8.42	12.54	9.54	14.79	8.27	7.25	-3.04%
YoY %	-28.50%	-32.85%	31.45%	-35.50%	78.84%	14.07%	-	-
Horiz. %	83.03%	116.14%	172.97%	131.59%	204.00%	114.07%	100.00%	-
DY	2.44	2.25	4.60	5.18	6.45	5.85	6.54	-15.14%
YoY %	8.44%	-51.09%	-11.20%	-19.69%	10.26%	-10.55%	-	-
Horiz. %	37.31%	34.40%	70.34%	79.20%	98.62%	89.45%	100.00%	-
P/NAPS	0.40	0.69	0.53	0.42	0.47	0.38	0.35	2.24%
YoY %	-42.03%	30.19%	26.19%	-10.64%	23.68%	8.57%	-	-
Horiz. %	114.29%	197.14%	151.43%	120.00%	134.29%	108.57%	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