[DAIMAN] YoY TTM Result on 30-Sep-2006 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

29-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 9.44%

YoY- 200.28%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	110,400	112,246	111,625	87,945	80,551	93,284	66,438	8.82%
YoY %	-1.64%	0.56%	26.93%	9.18%	-13.65%	40.41%	-	-
Horiz. %	166.17%	168.95%	168.01%	132.37%	121.24%	140.41%	100.00%	-
PBT	34,264	31,362	42,261	66,480	22,977	27,188	13,791	16.36%
YoY %	9.25%	-25.79%	-36.43%	189.33%	-15.49%	97.14%	-	-
Horiz. %	248.45%	227.41%	306.44%	482.05%	166.61%	197.14%	100.00%	-
Tax	-7,335	-6,931	4,507	-2,886	-1,799	-5,660	-529	54.93%
YoY %	-5.83%	-253.78%	256.17%	-60.42%	68.22%	-969.94%	-	-
Horiz. %	1,386.58%	1,310.21%	-851.98%	545.56%	340.08%	1,069.94%	100.00%	-
NP	26,929	24,431	46,768	63,594	21,178	21,528	13,262	12.51%
YoY %	10.22%	-47.76%	-26.46%	200.28%	-1.63%	62.33%	-	-
Horiz. %	203.05%	184.22%	352.65%	479.52%	159.69%	162.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,940	24,430	46,768	63,594	21,178	21,528	13,262	12.52%
YoY %	10.27%	-47.76%	-26.46%	200.28%	-1.63%	62.33%	-	-
Horiz. %	203.14%	184.21%	352.65%	479.52%	159.69%	162.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.41%	22.10%	-10.66%	4.34%	7.83%	20.82%	3.84%	-
YoY %	-3.12%	307.32%	-345.62%	-44.57%	-62.39%	442.19%	-	-
Horiz. %	557.55%	575.52%	-277.60%	113.02%	203.91%	542.19%	100.00%	-
Total Cost	83,471	87,815	64,857	24,351	59,373	71,756	53,176	7.79%
YoY %	-4.95%	35.40%	166.34%	-58.99%	-17.26%	34.94%	-	-
Horiz. %	156.97%	165.14%	121.97%	45.79%	111.65%	134.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	941,773	943,765	937,472	903,875	989,276	972,519	1,093,336	-2.45%
YoY %	-0.21%	0.67%	3.72%	-8.63%	1.72%	-11.05%	-	-
Horiz. %	86.14%	86.32%	85.74%	82.67%	90.48%	88.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	21,125	32,251	21,473	26,198	20,178	5,319	11,219	11.11%
YoY %	-34.50%	50.19%	-18.04%	29.83%	279.36%	-52.59%	-	-
Horiz. %	188.30%	287.47%	191.40%	233.51%	179.86%	47.41%	100.00%	-
Div Payout %	78.42%	132.02%	45.91%	41.20%	95.28%	24.71%	84.60%	-
YoY %	-40.60%	187.56%	11.43%	-56.76%	285.59%	-70.79%	-	-
Horiz. %	92.70%	156.05%	54.27%	48.70%	112.62%	29.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	941,773	943,765	937,472	903,875	989,276	972,519	1,093,336	-2.45%
YoY %	-0.21%	0.67%	3.72%	-8.63%	1.72%	-11.05%	-	-
Horiz. %	86.14%	86.32%	85.74%	82.67%	90.48%	88.95%	100.00%	-
NOSH	210,687	212,082	216,007	214,188	222,809	224,082	223,586	-0.98%
YoY %	-0.66%	-1.82%	0.85%	-3.87%	-0.57%	0.22%	-	-
Horiz. %	94.23%	94.85%	96.61%	95.80%	99.65%	100.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	24.39%	21.77%	41.90%	72.31%	26.29%	23.08%	19.96%	-
YoY %	12.03%	-48.04%	-42.06%	175.05%	13.91%	15.63%	-	-
Horiz. %	122.19%	109.07%	209.92%	362.27%	131.71%	115.63%	100.00%	-
ROE	2.86%	2.59%	4.99%	7.04%	2.14%	2.21%	1.21%	-
YoY %	10.42%	-48.10%	-29.12%	228.97%	-3.17%	82.64%	-	-
Horiz. %	236.36%	214.05%	412.40%	581.82%	176.86%	182.64%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	52.40	52.93	51.68	41.06	36.15	41.63	29.71	9.90%
YoY %	-1.00%	2.42%	25.86%	13.58%	-13.16%	40.12%	-	-
Horiz. %	176.37%	178.16%	173.95%	138.20%	121.68%	140.12%	100.00%	-
EPS	12.79	11.52	21.65	29.69	9.50	9.61	5.93	13.65%
YoY %	11.02%	-46.79%	-27.08%	212.53%	-1.14%	62.06%	-	-
Horiz. %	215.68%	194.27%	365.09%	500.67%	160.20%	162.06%	100.00%	-
DPS	10.00	15.00	10.00	12.23	9.00	2.37	5.00	12.23%
YoY %	-33.33%	50.00%	-18.23%	35.89%	279.75%	-52.60%	-	-
Horiz. %	200.00%	300.00%	200.00%	244.60%	180.00%	47.40%	100.00%	-
NAPS	4.47	4.45	4.34	4.22	4.44	4.34	4.89	-1.48%
YoY %	0.45%	2.53%	2.84%	-4.95%	2.30%	-11.25%	-	-
Horiz. %	91.41%	91.00%	88.75%	86.30%	90.80%	88.75%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 214,188
RPS	52.53	53.40	53.11	41.84	38.32	44.38	31.61	8.82%
YoY %	-1.63%	0.55%	26.94%	9.19%	-13.65%	40.40%	-	-
Horiz. %	166.18%	168.93%	168.02%	132.36%	121.23%	140.40%	100.00%	-
EPS	12.82	11.62	22.25	30.26	10.08	10.24	6.31	12.52%
YoY %	10.33%	-47.78%	-26.47%	200.20%	-1.56%	62.28%	-	-
Horiz. %	203.17%	184.15%	352.61%	479.56%	159.75%	162.28%	100.00%	-
DPS	10.05	15.34	10.22	12.46	9.60	2.53	5.34	11.10%
YoY %	-34.49%	50.10%	-17.98%	29.79%	279.45%	-52.62%	-	-
Horiz. %	188.20%	287.27%	191.39%	233.33%	179.78%	47.38%	100.00%	-
NAPS	4.4808	4.4902	4.4603	4.3004	4.7068	4.627	5.2019	-2.45%
YoY %	-0.21%	0.67%	3.72%	-8.63%	1.72%	-11.05%	-	-
Horiz. %	86.14%	86.32%	85.74%	82.67%	90.48%	88.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.53	1.60	1.98	1.42	1.41	1.33	1.35	-
P/RPS	2.92	3.02	3.83	3.46	3.90	3.19	4.54	-7.08%
YoY %	-3.31%	-21.15%	10.69%	-11.28%	22.26%	-29.74%	-	-
Horiz. %	64.32%	66.52%	84.36%	76.21%	85.90%	70.26%	100.00%	-
P/EPS	11.97	13.89	9.15	4.78	14.83	13.84	22.76	-10.14%
YoY %	-13.82%	51.80%	91.42%	-67.77%	7.15%	-39.19%	-	-
Horiz. %	52.59%	61.03%	40.20%	21.00%	65.16%	60.81%	100.00%	-
EY	8.36	7.20	10.93	20.91	6.74	7.22	4.39	11.32%
YoY %	16.11%	-34.13%	-47.73%	210.24%	-6.65%	64.46%	-	-
Horiz. %	190.43%	164.01%	248.97%	476.31%	153.53%	164.46%	100.00%	-
DY	6.54	9.38	5.05	8.61	6.38	1.78	3.70	9.94%
YoY %	-30.28%	85.74%	-41.35%	34.95%	258.43%	-51.89%	-	-
Horiz. %	176.76%	253.51%	136.49%	232.70%	172.43%	48.11%	100.00%	-
P/NAPS	0.34	0.36	0.46	0.34	0.32	0.31	0.28	3.28%
YoY %	-5.56%	-21.74%	35.29%	6.25%	3.23%	10.71%	-	-
Horiz. %	121.43%	128.57%	164.29%	121.43%	114.29%	110.71%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/11/08	28/11/07	29/11/06	29/11/05	26/11/04	21/11/03	-
Price	1.60	1.46	1.94	1.53	1.45	1.38	1.51	-
P/RPS	3.05	2.76	3.75	3.73	4.01	3.31	5.08	-8.14%
YoY %	10.51%	-26.40%	0.54%	-6.98%	21.15%	-34.84%	-	-
Horiz. %	60.04%	54.33%	73.82%	73.43%	78.94%	65.16%	100.00%	-
P/EPS	12.51	12.67	8.96	5.15	15.26	14.36	25.46	-11.15%
YoY %	-1.26%	41.41%	73.98%	-66.25%	6.27%	-43.60%	-	-
Horiz. %	49.14%	49.76%	35.19%	20.23%	59.94%	56.40%	100.00%	-
EY	7.99	7.89	11.16	19.41	6.56	6.96	3.93	12.54%
YoY %	1.27%	-29.30%	-42.50%	195.88%	-5.75%	77.10%	-	-
Horiz. %	203.31%	200.76%	283.97%	493.89%	166.92%	177.10%	100.00%	-
DY	6.25	10.27	5.15	7.99	6.21	1.72	3.31	11.16%
YoY %	-39.14%	99.42%	-35.54%	28.66%	261.05%	-48.04%	-	-
Horiz. %	188.82%	310.27%	155.59%	241.39%	187.61%	51.96%	100.00%	-
P/NAPS	0.36	0.33	0.45	0.36	0.33	0.32	0.31	2.52%
YoY %	9.09%	-26.67%	25.00%	9.09%	3.12%	3.23%	-	-
Horiz. %	116.13%	106.45%	145.16%	116.13%	106.45%	103.23%	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