[DAIMAN] YoY TTM Result on 31-Mar-2004 [#3]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

28-May-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

31-Mar-2004 [#3]

Profit Trend

QoQ- 24.97%

YoY- 7.19%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	80,206	80,575	87,935	83,338	91,340	77,940	90,015	-1.90%
YoY %	-0.46%	-8.37%	5.52%	-8.76%	17.19%	-13.41%	-	-
Horiz. %	89.10%	89.51%	97.69%	92.58%	101.47%	86.59%	100.00%	-
PBT	15,442	65,907	24,029	25,813	30,287	15,685	23,604	-6.82%
YoY %	-76.57%	174.28%	-6.91%	-14.77%	93.10%	-33.55%	-	-
Horiz. %	65.42%	279.22%	101.80%	109.36%	128.31%	66.45%	100.00%	-
Tax	-3,865	325	-4,913	-2,120	-8,184	-3,890	-6,302	-7.82%
YoY %	-1,289.23%	106.62%	-131.75%	74.10%	-110.39%	38.27%	-	-
Horiz. %	61.33%	-5.16%	77.96%	33.64%	129.86%	61.73%	100.00%	-
NP	11,577	66,232	19,116	23,693	22,103	11,795	17,302	-6.47%
YoY %	-82.52%	246.47%	-19.32%	7.19%	87.39%	-31.83%	-	-
Horiz. %	66.91%	382.80%	110.48%	136.94%	127.75%	68.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,577	66,232	19,116	23,693	22,103	11,795	17,302	-6.47%
YoY %	-82.52%	246.47%	-19.32%	7.19%	87.39%	-31.83%	-	-
Horiz. %	66.91%	382.80%	110.48%	136.94%	127.75%	68.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.03%	-0.49%	20.45%	8.21%	27.02%	24.80%	26.70%	-
YoY %	5,208.16%	-102.40%	149.09%	-69.62%	8.95%	-7.12%	-	-
Horiz. %	93.75%	-1.84%	76.59%	30.75%	101.20%	92.88%	100.00%	-
Total Cost	68,629	14,343	68,819	59,645	69,237	66,145	72,713	-0.95%
YoY %	378.48%	-79.16%	15.38%	-13.85%	4.67%	-9.03%	-	-
Horiz. %	94.38%	19.73%	94.64%	82.03%	95.22%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	887,070	1,022,101	982,255	1,112,414	1,139,599	1,142,189	999,000	-1.96%
YoY %	-13.21%	4.06%	-11.70%	-2.39%	-0.23%	14.33%	-	-
Horiz. %	88.80%	102.31%	98.32%	111.35%	114.07%	114.33%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	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 %	226.29%	30.47%	27.83%	47.35%	50.68%	75.09%	51.71%	-
YoY %	642.66%	9.49%	-41.22%	-6.57%	-32.51%	45.21%	-	-
Horiz. %	437.61%	58.92%	53.82%	91.57%	98.01%	145.21%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	887,070	1,022,101	982,255	1,112,414	1,139,599	1,142,189	999,000	-1.96%
YoY %	-13.21%	4.06%	-11.70%	-2.39%	-0.23%	14.33%	-	-
Horiz. %	88.80%	102.31%	98.32%	111.35%	114.07%	114.33%	100.00%	-
NOSH	214,268	219,806	225,287	224,730	219,999	224,840	224,999	-0.81%
YoY %	-2.52%	-2.43%	0.25%	2.15%	-2.15%	-0.07%	-	-
Horiz. %	95.23%	97.69%	100.13%	99.88%	97.78%	99.93%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	14.43%	82.20%	21.74%	28.43%	24.20%	15.13%	19.22%	-
YoY %	-82.45%	278.10%	-23.53%	17.48%	59.95%	-21.28%	-	-
Horiz. %	75.08%	427.68%	113.11%	147.92%	125.91%	78.72%	100.00%	-
ROE	1.31%	6.48%	1.95%	2.13%	1.94%	1.03%	1.73%	-
YoY %	-79.78%	232.31%	-8.45%	9.79%	88.35%	-40.46%	-	-
Horiz. %	75.72%	374.57%	112.72%	123.12%	112.14%	59.54%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	37.43	36.66	39.03	37.08	41.52	34.66	40.01	-1.10%
YoY %	2.10%	-6.07%	5.26%	-10.69%	19.79%	-13.37%	-	-
Horiz. %	93.55%	91.63%	97.55%	92.68%	103.77%	86.63%	100.00%	-
EPS	5.40	30.13	8.49	10.54	10.05	5.25	7.69	-5.71%
YoY %	-82.08%	254.89%	-19.45%	4.88%	91.43%	-31.73%	-	-
Horiz. %	70.22%	391.81%	110.40%	137.06%	130.69%	68.27%	100.00%	-
DPS	12.00	9.18	2.36	5.00	5.09	4.00	4.00	20.08%
YoY %	30.72%	288.98%	-52.80%	-1.77%	27.25%	0.00%	-	-
Horiz. %	300.00%	229.50%	59.00%	125.00%	127.25%	100.00%	100.00%	-
NAPS	4.14	4.65	4.36	4.95	5.18	5.08	4.44	-1.15%
YoY %	-10.97%	6.65%	-11.92%	-4.44%	1.97%	14.41%	-	-
Horiz. %	93.24%	104.73%	98.20%	111.49%	116.67%	114.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 224,730
RPS	38.16	38.34	41.84	39.65	43.46	37.08	42.83	-1.90%
YoY %	-0.47%	-8.37%	5.52%	-8.77%	17.21%	-13.43%	-	-
Horiz. %	89.10%	89.52%	97.69%	92.58%	101.47%	86.57%	100.00%	-
EPS	5.51	31.51	9.09	11.27	10.52	5.61	8.23	-6.46%
YoY %	-82.51%	246.64%	-19.34%	7.13%	87.52%	-31.83%	-	-
Horiz. %	66.95%	382.87%	110.45%	136.94%	127.83%	68.17%	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	4.2205	4.8629	4.6734	5.2926	5.422	5.4343	4.753	-1.96%
YoY %	-13.21%	4.05%	-11.70%	-2.39%	-0.23%	14.33%	-	-
Horiz. %	88.80%	102.31%	98.33%	111.35%	114.08%	114.33%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	1.72	1.44	1.26	1.59	1.17	1.51	1.14	-
P/RPS	4.59	3.93	3.23	4.29	2.82	4.36	2.85	8.26%
YoY %	16.79%	21.67%	-24.71%	52.13%	-35.32%	52.98%	-	-
Horiz. %	161.05%	137.89%	113.33%	150.53%	98.95%	152.98%	100.00%	-
P/EPS	31.83	4.78	14.85	15.08	11.65	28.78	14.82	13.58%
YoY %	565.90%	-67.81%	-1.53%	29.44%	-59.52%	94.20%	-	-
Horiz. %	214.78%	32.25%	100.20%	101.75%	78.61%	194.20%	100.00%	-
EY	3.14	20.92	6.73	6.63	8.59	3.47	6.75	-11.97%
YoY %	-84.99%	210.85%	1.51%	-22.82%	147.55%	-48.59%	-	-
Horiz. %	46.52%	309.93%	99.70%	98.22%	127.26%	51.41%	100.00%	-
DY	6.98	6.38	1.87	3.14	4.35	2.65	3.51	12.13%
YoY %	9.40%	241.18%	-40.45%	-27.82%	64.15%	-24.50%	-	-
Horiz. %	198.86%	181.77%	53.28%	89.46%	123.93%	75.50%	100.00%	-
P/NAPS	0.42	0.31	0.29	0.32	0.23	0.30	0.26	8.31%
YoY %	35.48%	6.90%	-9.38%	39.13%	-23.33%	15.38%	-	-
Horiz. %	161.54%	119.23%	111.54%	123.08%	88.46%	115.38%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	31/05/07	29/05/06	27/05/05	28/05/04	30/05/03	22/05/02	29/05/01	-
Price	1.64	1.41	1.18	1.38	1.22	1.56	1.35	-
P/RPS	4.38	3.85	3.02	3.72	2.94	4.50	3.37	4.46%
YoY %	13.77%	27.48%	-18.82%	26.53%	-34.67%	33.53%	-	-
Horiz. %	129.97%	114.24%	89.61%	110.39%	87.24%	133.53%	100.00%	-
P/EPS	30.35	4.68	13.91	13.09	12.14	29.74	17.56	9.54%
YoY %	548.50%	-66.36%	6.26%	7.83%	-59.18%	69.36%	-	-
Horiz. %	172.84%	26.65%	79.21%	74.54%	69.13%	169.36%	100.00%	-
EY	3.29	21.37	7.19	7.64	8.24	3.36	5.70	-8.74%
YoY %	-84.60%	197.22%	-5.89%	-7.28%	145.24%	-41.05%	-	-
Horiz. %	57.72%	374.91%	126.14%	134.04%	144.56%	58.95%	100.00%	-
DY	7.32	6.51	2.00	3.62	4.17	2.56	2.96	16.28%
YoY %	12.44%	225.50%	-44.75%	-13.19%	62.89%	-13.51%	-	-
Horiz. %	247.30%	219.93%	67.57%	122.30%	140.88%	86.49%	100.00%	-
P/NAPS	0.40	0.30	0.27	0.28	0.24	0.31	0.30	4.90%
YoY %	33.33%	11.11%	-3.57%	16.67%	-22.58%	3.33%	-	-
Horiz. %	133.33%	100.00%	90.00%	93.33%	80.00%	103.33%	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