[DAIMAN] YoY TTM Result on 30-Sep-2008 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -14.46%

YoY- -47.76%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	173,449	122,813	110,400	112,246	111,625	87,945	80,551	13.62%
YoY %	41.23%	11.24%	-1.64%	0.56%	26.93%	9.18%	-	-
Horiz. %	215.33%	152.47%	137.06%	139.35%	138.58%	109.18%	100.00%	-
PBT	66,244	36,663	34,264	31,362	42,261	66,480	22,977	19.29%
YoY %	80.68%	7.00%	9.25%	-25.79%	-36.43%	189.33%	-	-
Horiz. %	288.31%	159.56%	149.12%	136.49%	183.93%	289.33%	100.00%	-
Tax	-17,144	-4,845	-7,335	-6,931	4,507	-2,886	-1,799	45.58%
YoY %	-253.85%	33.95%	-5.83%	-253.78%	256.17%	-60.42%	-	-
Horiz. %	952.97%	269.32%	407.73%	385.27%	-250.53%	160.42%	100.00%	-
NP	49,100	31,818	26,929	24,431	46,768	63,594	21,178	15.03%
YoY %	54.32%	18.16%	10.22%	-47.76%	-26.46%	200.28%	-	-
Horiz. %	231.84%	150.24%	127.16%	115.36%	220.83%	300.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,104	31,540	26,940	24,430	46,768	63,594	21,178	15.03%
YoY %	55.69%	17.07%	10.27%	-47.76%	-26.46%	200.28%	-	-
Horiz. %	231.86%	148.93%	127.21%	115.36%	220.83%	300.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.88%	13.21%	21.41%	22.10%	-10.66%	4.34%	7.83%	-
YoY %	95.91%	-38.30%	-3.12%	307.32%	-345.62%	-44.57%	-	-
Horiz. %	330.52%	168.71%	273.44%	282.25%	-136.14%	55.43%	100.00%	-
Total Cost	124,349	90,995	83,471	87,815	64,857	24,351	59,373	13.10%
YoY %	36.65%	9.01%	-4.95%	35.40%	166.34%	-58.99%	-	-
Horiz. %	209.44%	153.26%	140.59%	147.90%	109.24%	41.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	988,195	950,369	941,773	943,765	937,472	903,875	989,276	-0.01%
YoY %	3.98%	0.91%	-0.21%	0.67%	3.72%	-8.63%	-	-
Horiz. %	99.89%	96.07%	95.20%	95.40%	94.76%	91.37%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	25,291	20,849	21,125	32,251	21,473	26,198	20,178	3.83%
YoY %	21.31%	-1.31%	-34.50%	50.19%	-18.04%	29.83%	-	-
Horiz. %	125.34%	103.33%	104.69%	159.83%	106.42%	129.83%	100.00%	-
Div Payout %	51.51%	66.10%	78.42%	132.02%	45.91%	41.20%	95.28%	-
YoY %	-22.07%	-15.71%	-40.60%	187.56%	11.43%	-56.76%	-	-
Horiz. %	54.06%	69.37%	82.30%	138.56%	48.18%	43.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	988,195	950,369	941,773	943,765	937,472	903,875	989,276	-0.01%
YoY %	3.98%	0.91%	-0.21%	0.67%	3.72%	-8.63%	-	-
Horiz. %	99.89%	96.07%	95.20%	95.40%	94.76%	91.37%	100.00%	-
NOSH	210,702	210,724	210,687	212,082	216,007	214,188	222,809	-0.92%
YoY %	-0.01%	0.02%	-0.66%	-1.82%	0.85%	-3.87%	-	-
Horiz. %	94.57%	94.58%	94.56%	95.19%	96.95%	96.13%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	28.31%	25.91%	24.39%	21.77%	41.90%	72.31%	26.29%	-
YoY %	9.26%	6.23%	12.03%	-48.04%	-42.06%	175.05%	-	-
Horiz. %	107.68%	98.55%	92.77%	82.81%	159.38%	275.05%	100.00%	-
ROE	4.97%	3.32%	2.86%	2.59%	4.99%	7.04%	2.14%	-
YoY %	49.70%	16.08%	10.42%	-48.10%	-29.12%	228.97%	-	-
Horiz. %	232.24%	155.14%	133.64%	121.03%	233.18%	328.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	82.32	58.28	52.40	52.93	51.68	41.06	36.15	14.69%
YoY %	41.25%	11.22%	-1.00%	2.42%	25.86%	13.58%	-	-
Horiz. %	227.72%	161.22%	144.95%	146.42%	142.96%	113.58%	100.00%	-
EPS	23.30	14.97	12.79	11.52	21.65	29.69	9.50	16.12%
YoY %	55.64%	17.04%	11.02%	-46.79%	-27.08%	212.53%	-	-
Horiz. %	245.26%	157.58%	134.63%	121.26%	227.89%	312.53%	100.00%	-
DPS	12.00	10.00	10.00	15.00	10.00	12.23	9.00	4.90%
YoY %	20.00%	0.00%	-33.33%	50.00%	-18.23%	35.89%	-	-
Horiz. %	133.33%	111.11%	111.11%	166.67%	111.11%	135.89%	100.00%	-
NAPS	4.69	4.51	4.47	4.45	4.34	4.22	4.44	0.91%
YoY %	3.99%	0.89%	0.45%	2.53%	2.84%	-4.95%	-	-
Horiz. %	105.63%	101.58%	100.68%	100.23%	97.75%	95.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 212,082
RPS	82.52	58.43	52.53	53.40	53.11	41.84	38.32	13.63%
YoY %	41.23%	11.23%	-1.63%	0.55%	26.94%	9.19%	-	-
Horiz. %	215.34%	152.48%	137.08%	139.35%	138.60%	109.19%	100.00%	-
EPS	23.36	15.01	12.82	11.62	22.25	30.26	10.08	15.02%
YoY %	55.63%	17.08%	10.33%	-47.78%	-26.47%	200.20%	-	-
Horiz. %	231.75%	148.91%	127.18%	115.28%	220.73%	300.20%	100.00%	-
DPS	12.03	9.92	10.05	15.34	10.22	12.46	9.60	3.83%
YoY %	21.27%	-1.29%	-34.49%	50.10%	-17.98%	29.79%	-	-
Horiz. %	125.31%	103.33%	104.69%	159.79%	106.46%	129.79%	100.00%	-
NAPS	4.7016	4.5217	4.4808	4.4902	4.4603	4.3004	4.7068	-0.01%
YoY %	3.98%	0.91%	-0.21%	0.67%	3.72%	-8.63%	-	-
Horiz. %	99.89%	96.07%	95.20%	95.40%	94.76%	91.37%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.78	1.71	1.53	1.60	1.98	1.42	1.41	-
P/RPS	2.16	2.93	2.92	3.02	3.83	3.46	3.90	-9.37%
YoY %	-26.28%	0.34%	-3.31%	-21.15%	10.69%	-11.28%	-	-
Horiz. %	55.38%	75.13%	74.87%	77.44%	98.21%	88.72%	100.00%	-
P/EPS	7.64	11.42	11.97	13.89	9.15	4.78	14.83	-10.46%
YoY %	-33.10%	-4.59%	-13.82%	51.80%	91.42%	-67.77%	-	-
Horiz. %	51.52%	77.01%	80.71%	93.66%	61.70%	32.23%	100.00%	-
EY	13.09	8.75	8.36	7.20	10.93	20.91	6.74	11.69%
YoY %	49.60%	4.67%	16.11%	-34.13%	-47.73%	210.24%	-	-
Horiz. %	194.21%	129.82%	124.04%	106.82%	162.17%	310.24%	100.00%	-
DY	6.74	5.85	6.54	9.38	5.05	8.61	6.38	0.91%
YoY %	15.21%	-10.55%	-30.28%	85.74%	-41.35%	34.95%	-	-
Horiz. %	105.64%	91.69%	102.51%	147.02%	79.15%	134.95%	100.00%	-
P/NAPS	0.38	0.38	0.34	0.36	0.46	0.34	0.32	2.90%
YoY %	0.00%	11.76%	-5.56%	-21.74%	35.29%	6.25%	-	-
Horiz. %	118.75%	118.75%	106.25%	112.50%	143.75%	106.25%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	24/11/10	25/11/09	27/11/08	28/11/07	29/11/06	29/11/05	-
Price	1.92	1.79	1.60	1.46	1.94	1.53	1.45	-
P/RPS	2.33	3.07	3.05	2.76	3.75	3.73	4.01	-8.64%
YoY %	-24.10%	0.66%	10.51%	-26.40%	0.54%	-6.98%	-	-
Horiz. %	58.10%	76.56%	76.06%	68.83%	93.52%	93.02%	100.00%	-
P/EPS	8.24	11.96	12.51	12.67	8.96	5.15	15.26	-9.75%
YoY %	-31.10%	-4.40%	-1.26%	41.41%	73.98%	-66.25%	-	-
Horiz. %	54.00%	78.37%	81.98%	83.03%	58.72%	33.75%	100.00%	-
EY	12.14	8.36	7.99	7.89	11.16	19.41	6.56	10.79%
YoY %	45.22%	4.63%	1.27%	-29.30%	-42.50%	195.88%	-	-
Horiz. %	185.06%	127.44%	121.80%	120.27%	170.12%	295.88%	100.00%	-
DY	6.25	5.59	6.25	10.27	5.15	7.99	6.21	0.10%
YoY %	11.81%	-10.56%	-39.14%	99.42%	-35.54%	28.66%	-	-
Horiz. %	100.64%	90.02%	100.64%	165.38%	82.93%	128.66%	100.00%	-
P/NAPS	0.41	0.40	0.36	0.33	0.45	0.36	0.33	3.68%
YoY %	2.50%	11.11%	9.09%	-26.67%	25.00%	9.09%	-	-
Horiz. %	124.24%	121.21%	109.09%	100.00%	136.36%	109.09%	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