[DAIMAN] YoY TTM Result on 30-Sep-2003 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

21-Nov-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Sep-2003 [#1]

Profit Trend

QoQ- -28.83%

YoY- -50.07%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	87,945	80,551	93,284	66,438	102,186	78,034	76,206	2.41%
YoY %	9.18%	-13.65%	40.41%	-34.98%	30.95%	2.40%	-	-
Horiz. %	115.40%	105.70%	122.41%	87.18%	134.09%	102.40%	100.00%	-
PBT	66,480	22,977	27,188	13,791	36,187	13,860	26,203	16.77%
YoY %	189.33%	-15.49%	97.14%	-61.89%	161.09%	-47.11%	-	-
Horiz. %	253.71%	87.69%	103.76%	52.63%	138.10%	52.89%	100.00%	-
Tax	-2,886	-1,799	-5,660	-529	-9,624	-3,497	-4,078	-5.59%
YoY %	-60.42%	68.22%	-969.94%	94.50%	-175.21%	14.25%	-	-
Horiz. %	70.77%	44.11%	138.79%	12.97%	236.00%	85.75%	100.00%	-
NP	63,594	21,178	21,528	13,262	26,563	10,363	22,125	19.23%
YoY %	200.28%	-1.63%	62.33%	-50.07%	156.33%	-53.16%	-	-
Horiz. %	287.43%	95.72%	97.30%	59.94%	120.06%	46.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,594	21,178	21,528	13,262	26,563	10,363	22,125	19.23%
YoY %	200.28%	-1.63%	62.33%	-50.07%	156.33%	-53.16%	-	-
Horiz. %	287.43%	95.72%	97.30%	59.94%	120.06%	46.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.34%	7.83%	20.82%	3.84%	26.60%	25.23%	15.56%	-
YoY %	-44.57%	-62.39%	442.19%	-85.56%	5.43%	62.15%	-	-
Horiz. %	27.89%	50.32%	133.80%	24.68%	170.95%	162.15%	100.00%	-
Total Cost	24,351	59,373	71,756	53,176	75,623	67,671	54,081	-12.44%
YoY %	-58.99%	-17.26%	34.94%	-29.68%	11.75%	25.13%	-	-
Horiz. %	45.03%	109.79%	132.68%	98.33%	139.83%	125.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,875	989,276	972,519	1,093,336	1,157,640	1,122,742	995,286	-1.59%
YoY %	-8.63%	1.72%	-11.05%	-5.55%	3.11%	12.81%	-	-
Horiz. %	90.82%	99.40%	97.71%	109.85%	116.31%	112.81%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	26,198	20,178	5,319	11,219	11,202	8,857	8,947	19.59%
YoY %	29.83%	279.36%	-52.59%	0.15%	26.48%	-1.01%	-	-
Horiz. %	292.81%	225.53%	59.45%	125.39%	125.20%	98.99%	100.00%	-
Div Payout %	41.20%	95.28%	24.71%	84.60%	42.17%	85.47%	40.44%	-
YoY %	-56.76%	285.59%	-70.79%	100.62%	-50.66%	111.35%	-	-
Horiz. %	101.88%	235.61%	61.10%	209.20%	104.28%	211.35%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	903,875	989,276	972,519	1,093,336	1,157,640	1,122,742	995,286	-1.59%
YoY %	-8.63%	1.72%	-11.05%	-5.55%	3.11%	12.81%	-	-
Horiz. %	90.82%	99.40%	97.71%	109.85%	116.31%	112.81%	100.00%	-
NOSH	214,188	222,809	224,082	223,586	224,348	223,653	223,659	-0.71%
YoY %	-3.87%	-0.57%	0.22%	-0.34%	0.31%	-0.00%	-	-
Horiz. %	95.77%	99.62%	100.19%	99.97%	100.31%	100.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	72.31%	26.29%	23.08%	19.96%	25.99%	13.28%	29.03%	-
YoY %	175.05%	13.91%	15.63%	-23.20%	95.71%	-54.25%	-	-
Horiz. %	249.09%	90.56%	79.50%	68.76%	89.53%	45.75%	100.00%	-
ROE	7.04%	2.14%	2.21%	1.21%	2.29%	0.92%	2.22%	-
YoY %	228.97%	-3.17%	82.64%	-47.16%	148.91%	-58.56%	-	-
Horiz. %	317.12%	96.40%	99.55%	54.50%	103.15%	41.44%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	41.06	36.15	41.63	29.71	45.55	34.89	34.07	3.15%
YoY %	13.58%	-13.16%	40.12%	-34.77%	30.55%	2.41%	-	-
Horiz. %	120.52%	106.11%	122.19%	87.20%	133.70%	102.41%	100.00%	-
EPS	29.69	9.50	9.61	5.93	11.84	4.63	9.89	20.09%
YoY %	212.53%	-1.14%	62.06%	-49.92%	155.72%	-53.19%	-	-
Horiz. %	300.20%	96.06%	97.17%	59.96%	119.72%	46.81%	100.00%	-
DPS	12.23	9.00	2.37	5.00	5.00	4.00	4.00	20.46%
YoY %	35.89%	279.75%	-52.60%	0.00%	25.00%	0.00%	-	-
Horiz. %	305.75%	225.00%	59.25%	125.00%	125.00%	100.00%	100.00%	-
NAPS	4.22	4.44	4.34	4.89	5.16	5.02	4.45	-0.88%
YoY %	-4.95%	2.30%	-11.25%	-5.23%	2.79%	12.81%	-	-
Horiz. %	94.83%	99.78%	97.53%	109.89%	115.96%	112.81%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 223,586
RPS	41.84	38.32	44.38	31.61	48.62	37.13	36.26	2.41%
YoY %	9.19%	-13.65%	40.40%	-34.99%	30.95%	2.40%	-	-
Horiz. %	115.39%	105.68%	122.39%	87.18%	134.09%	102.40%	100.00%	-
EPS	30.26	10.08	10.24	6.31	12.64	4.93	10.53	19.22%
YoY %	200.20%	-1.56%	62.28%	-50.08%	156.39%	-53.18%	-	-
Horiz. %	287.37%	95.73%	97.25%	59.92%	120.04%	46.82%	100.00%	-
DPS	12.46	9.60	2.53	5.34	5.33	4.21	4.26	19.57%
YoY %	29.79%	279.45%	-52.62%	0.19%	26.60%	-1.17%	-	-
Horiz. %	292.49%	225.35%	59.39%	125.35%	125.12%	98.83%	100.00%	-
NAPS	4.3004	4.7068	4.627	5.2019	5.5078	5.3418	4.7354	-1.59%
YoY %	-8.63%	1.72%	-11.05%	-5.55%	3.11%	12.81%	-	-
Horiz. %	90.81%	99.40%	97.71%	109.85%	116.31%	112.81%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.42	1.41	1.33	1.35	1.31	1.15	1.50	-
P/RPS	3.46	3.90	3.19	4.54	2.88	3.30	4.40	-3.92%
YoY %	-11.28%	22.26%	-29.74%	57.64%	-12.73%	-25.00%	-	-
Horiz. %	78.64%	88.64%	72.50%	103.18%	65.45%	75.00%	100.00%	-
P/EPS	4.78	14.83	13.84	22.76	11.06	24.82	15.16	-17.49%
YoY %	-67.77%	7.15%	-39.19%	105.79%	-55.44%	63.72%	-	-
Horiz. %	31.53%	97.82%	91.29%	150.13%	72.96%	163.72%	100.00%	-
EY	20.91	6.74	7.22	4.39	9.04	4.03	6.59	21.21%
YoY %	210.24%	-6.65%	64.46%	-51.44%	124.32%	-38.85%	-	-
Horiz. %	317.30%	102.28%	109.56%	66.62%	137.18%	61.15%	100.00%	-
DY	8.61	6.38	1.78	3.70	3.82	3.48	2.67	21.53%
YoY %	34.95%	258.43%	-51.89%	-3.14%	9.77%	30.34%	-	-
Horiz. %	322.47%	238.95%	66.67%	138.58%	143.07%	130.34%	100.00%	-
P/NAPS	0.34	0.32	0.31	0.28	0.25	0.23	0.34	0.00%
YoY %	6.25%	3.23%	10.71%	12.00%	8.70%	-32.35%	-	-
Horiz. %	100.00%	94.12%	91.18%	82.35%	73.53%	67.65%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	29/11/05	26/11/04	21/11/03	28/11/02	29/11/01	30/11/00	-
Price	1.53	1.45	1.38	1.51	1.30	1.43	1.36	-
P/RPS	3.73	4.01	3.31	5.08	2.85	4.10	3.99	-1.11%
YoY %	-6.98%	21.15%	-34.84%	78.25%	-30.49%	2.76%	-	-
Horiz. %	93.48%	100.50%	82.96%	127.32%	71.43%	102.76%	100.00%	-
P/EPS	5.15	15.26	14.36	25.46	10.98	30.86	13.75	-15.09%
YoY %	-66.25%	6.27%	-43.60%	131.88%	-64.42%	124.44%	-	-
Horiz. %	37.45%	110.98%	104.44%	185.16%	79.85%	224.44%	100.00%	-
EY	19.41	6.56	6.96	3.93	9.11	3.24	7.27	17.77%
YoY %	195.88%	-5.75%	77.10%	-56.86%	181.17%	-55.43%	-	-
Horiz. %	266.99%	90.23%	95.74%	54.06%	125.31%	44.57%	100.00%	-
DY	7.99	6.21	1.72	3.31	3.85	2.80	2.94	18.12%
YoY %	28.66%	261.05%	-48.04%	-14.03%	37.50%	-4.76%	-	-
Horiz. %	271.77%	211.22%	58.50%	112.59%	130.95%	95.24%	100.00%	-
P/NAPS	0.36	0.33	0.32	0.31	0.25	0.28	0.31	2.52%
YoY %	9.09%	3.12%	3.23%	24.00%	-10.71%	-9.68%	-	-
Horiz. %	116.13%	106.45%	103.23%	100.00%	80.65%	90.32%	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