[DAIMAN] YoY TTM Result on 31-Mar-2007 [#3]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

31-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 119.64%

YoY- -82.52%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	126,220	111,898	121,571	80,206	80,575	87,935	83,338	7.16%
YoY %	12.80%	-7.96%	51.57%	-0.46%	-8.37%	5.52%	-	-
Horiz. %	151.46%	134.27%	145.88%	96.24%	96.68%	105.52%	100.00%	-
PBT	48,247	24,213	45,683	15,442	65,907	24,029	25,813	10.98%
YoY %	99.26%	-47.00%	195.84%	-76.57%	174.28%	-6.91%	-	-
Horiz. %	186.91%	93.80%	176.98%	59.82%	255.32%	93.09%	100.00%	-
Tax	-8,062	-6,281	3,245	-3,865	325	-4,913	-2,120	24.92%
YoY %	-28.36%	-293.56%	183.96%	-1,289.23%	106.62%	-131.75%	-	-
Horiz. %	380.28%	296.27%	-153.07%	182.31%	-15.33%	231.75%	100.00%	-
NP	40,185	17,932	48,928	11,577	66,232	19,116	23,693	9.20%
YoY %	124.10%	-63.35%	322.63%	-82.52%	246.47%	-19.32%	-	-
Horiz. %	169.61%	75.68%	206.51%	48.86%	279.54%	80.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,010	17,929	48,928	11,577	66,232	19,116	23,693	9.12%
YoY %	123.16%	-63.36%	322.63%	-82.52%	246.47%	-19.32%	-	-
Horiz. %	168.87%	75.67%	206.51%	48.86%	279.54%	80.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.71%	25.94%	-7.10%	25.03%	-0.49%	20.45%	8.21%	-
YoY %	-35.58%	465.35%	-128.37%	5,208.16%	-102.40%	149.09%	-	-
Horiz. %	203.53%	315.96%	-86.48%	304.87%	-5.97%	249.09%	100.00%	-
Total Cost	86,035	93,966	72,643	68,629	14,343	68,819	59,645	6.29%
YoY %	-8.44%	29.35%	5.85%	378.48%	-79.16%	15.38%	-	-
Horiz. %	144.25%	157.54%	121.79%	115.06%	24.05%	115.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	916,700	927,907	920,235	887,070	1,022,101	982,255	1,112,414	-3.17%
YoY %	-1.21%	0.83%	3.74%	-13.21%	4.06%	-11.70%	-	-
Horiz. %	82.41%	83.41%	82.72%	79.74%	91.88%	88.30%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	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 %	52.80%	179.89%	43.89%	226.29%	30.47%	27.83%	47.35%	-
YoY %	-70.65%	309.87%	-80.60%	642.66%	9.49%	-41.22%	-	-
Horiz. %	111.51%	379.92%	92.69%	477.91%	64.35%	58.78%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	916,700	927,907	920,235	887,070	1,022,101	982,255	1,112,414	-3.17%
YoY %	-1.21%	0.83%	3.74%	-13.21%	4.06%	-11.70%	-	-
Horiz. %	82.41%	83.41%	82.72%	79.74%	91.88%	88.30%	100.00%	-
NOSH	207,398	211,368	216,017	214,268	219,806	225,287	224,730	-1.32%
YoY %	-1.88%	-2.15%	0.82%	-2.52%	-2.43%	0.25%	-	-
Horiz. %	92.29%	94.05%	96.12%	95.34%	97.81%	100.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	31.84%	16.03%	40.25%	14.43%	82.20%	21.74%	28.43%	-
YoY %	98.63%	-60.17%	178.93%	-82.45%	278.10%	-23.53%	-	-
Horiz. %	111.99%	56.38%	141.58%	50.76%	289.13%	76.47%	100.00%	-
ROE	4.36%	1.93%	5.32%	1.31%	6.48%	1.95%	2.13%	-
YoY %	125.91%	-63.72%	306.11%	-79.78%	232.31%	-8.45%	-	-
Horiz. %	204.69%	90.61%	249.77%	61.50%	304.23%	91.55%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	60.86	52.94	56.28	37.43	36.66	39.03	37.08	8.60%
YoY %	14.96%	-5.93%	50.36%	2.10%	-6.07%	5.26%	-	-
Horiz. %	164.13%	142.77%	151.78%	100.94%	98.87%	105.26%	100.00%	-
EPS	19.29	8.48	22.65	5.40	30.13	8.49	10.54	10.59%
YoY %	127.48%	-62.56%	319.44%	-82.08%	254.89%	-19.45%	-	-
Horiz. %	183.02%	80.46%	214.90%	51.23%	285.86%	80.55%	100.00%	-
DPS	10.19	15.00	10.00	12.00	9.18	2.36	5.00	12.59%
YoY %	-32.07%	50.00%	-16.67%	30.72%	288.98%	-52.80%	-	-
Horiz. %	203.80%	300.00%	200.00%	240.00%	183.60%	47.20%	100.00%	-
NAPS	4.42	4.39	4.26	4.14	4.65	4.36	4.95	-1.86%
YoY %	0.68%	3.05%	2.90%	-10.97%	6.65%	-11.92%	-	-
Horiz. %	89.29%	88.69%	86.06%	83.64%	93.94%	88.08%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 214,268
RPS	60.05	53.24	57.84	38.16	38.34	41.84	39.65	7.15%
YoY %	12.79%	-7.95%	51.57%	-0.47%	-8.37%	5.52%	-	-
Horiz. %	151.45%	134.27%	145.88%	96.24%	96.70%	105.52%	100.00%	-
EPS	19.04	8.53	23.28	5.51	31.51	9.09	11.27	9.12%
YoY %	123.21%	-63.36%	322.50%	-82.51%	246.64%	-19.34%	-	-
Horiz. %	168.94%	75.69%	206.57%	48.89%	279.59%	80.66%	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	4.3615	4.4148	4.3783	4.2205	4.8629	4.6734	5.2926	-3.17%
YoY %	-1.21%	0.83%	3.74%	-13.21%	4.05%	-11.70%	-	-
Horiz. %	82.41%	83.41%	82.72%	79.74%	91.88%	88.30%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.64	1.23	1.64	1.72	1.44	1.26	1.59	-
P/RPS	2.69	2.32	2.91	4.59	3.93	3.23	4.29	-7.48%
YoY %	15.95%	-20.27%	-36.60%	16.79%	21.67%	-24.71%	-	-
Horiz. %	62.70%	54.08%	67.83%	106.99%	91.61%	75.29%	100.00%	-
P/EPS	8.50	14.50	7.24	31.83	4.78	14.85	15.08	-9.10%
YoY %	-41.38%	100.28%	-77.25%	565.90%	-67.81%	-1.53%	-	-
Horiz. %	56.37%	96.15%	48.01%	211.07%	31.70%	98.47%	100.00%	-
EY	11.76	6.90	13.81	3.14	20.92	6.73	6.63	10.01%
YoY %	70.43%	-50.04%	339.81%	-84.99%	210.85%	1.51%	-	-
Horiz. %	177.38%	104.07%	208.30%	47.36%	315.54%	101.51%	100.00%	-
DY	6.21	12.20	6.10	6.98	6.38	1.87	3.14	12.03%
YoY %	-49.10%	100.00%	-12.61%	9.40%	241.18%	-40.45%	-	-
Horiz. %	197.77%	388.54%	194.27%	222.29%	203.18%	59.55%	100.00%	-
P/NAPS	0.37	0.28	0.38	0.42	0.31	0.29	0.32	2.44%
YoY %	32.14%	-26.32%	-9.52%	35.48%	6.90%	-9.38%	-	-
Horiz. %	115.62%	87.50%	118.75%	131.25%	96.88%	90.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	21/05/10	21/05/09	26/05/08	31/05/07	29/05/06	27/05/05	28/05/04	-
Price	1.57	1.35	1.69	1.64	1.41	1.18	1.38	-
P/RPS	2.58	2.55	3.00	4.38	3.85	3.02	3.72	-5.91%
YoY %	1.18%	-15.00%	-31.51%	13.77%	27.48%	-18.82%	-	-
Horiz. %	69.35%	68.55%	80.65%	117.74%	103.49%	81.18%	100.00%	-
P/EPS	8.14	15.92	7.46	30.35	4.68	13.91	13.09	-7.60%
YoY %	-48.87%	113.40%	-75.42%	548.50%	-66.36%	6.26%	-	-
Horiz. %	62.18%	121.62%	56.99%	231.86%	35.75%	106.26%	100.00%	-
EY	12.29	6.28	13.40	3.29	21.37	7.19	7.64	8.24%
YoY %	95.70%	-53.13%	307.29%	-84.60%	197.22%	-5.89%	-	-
Horiz. %	160.86%	82.20%	175.39%	43.06%	279.71%	94.11%	100.00%	-
DY	6.49	11.11	5.92	7.32	6.51	2.00	3.62	10.21%
YoY %	-41.58%	87.67%	-19.13%	12.44%	225.50%	-44.75%	-	-
Horiz. %	179.28%	306.91%	163.54%	202.21%	179.83%	55.25%	100.00%	-
P/NAPS	0.36	0.31	0.40	0.40	0.30	0.27	0.28	4.27%
YoY %	16.13%	-22.50%	0.00%	33.33%	11.11%	-3.57%	-	-
Horiz. %	128.57%	110.71%	142.86%	142.86%	107.14%	96.43%	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