[DAIMAN] QoQ TTM Result on 30-Sep-2007 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 7.3%

YoY- -26.46%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	112,449	121,571	120,648	111,625	99,203	80,206	81,889	23.56%
YoY %	-7.50%	0.77%	8.08%	12.52%	23.69%	-2.06%	-	-
Horiz. %	137.32%	148.46%	147.33%	136.31%	121.14%	97.94%	100.00%	-
PBT	36,435	45,683	44,962	42,261	37,995	15,442	9,042	153.43%
YoY %	-20.24%	1.60%	6.39%	11.23%	146.05%	70.78%	-	-
Horiz. %	402.95%	505.23%	497.26%	467.39%	420.21%	170.78%	100.00%	-
Tax	-7,875	3,245	3,282	4,507	5,593	-3,865	-3,771	63.45%
YoY %	-342.68%	-1.13%	-27.18%	-19.42%	244.71%	-2.49%	-	-
Horiz. %	208.83%	-86.05%	-87.03%	-119.52%	-148.32%	102.49%	100.00%	-
NP	28,560	48,928	48,244	46,768	43,588	11,577	5,271	208.80%
YoY %	-41.63%	1.42%	3.16%	7.30%	276.51%	119.64%	-	-
Horiz. %	541.83%	928.25%	915.27%	887.27%	826.94%	219.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,560	48,928	48,244	46,768	43,588	11,577	5,271	208.80%
YoY %	-41.63%	1.42%	3.16%	7.30%	276.51%	119.64%	-	-
Horiz. %	541.83%	928.25%	915.27%	887.27%	826.94%	219.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.61%	-7.10%	-7.30%	-10.66%	-14.72%	25.03%	41.71%	-
YoY %	404.37%	2.74%	31.52%	27.58%	-158.81%	-39.99%	-	-
Horiz. %	51.81%	-17.02%	-17.50%	-25.56%	-35.29%	60.01%	100.00%	-
Total Cost	83,889	72,643	72,404	64,857	55,615	68,629	76,618	6.23%
YoY %	15.48%	0.33%	11.64%	16.62%	-18.96%	-10.43%	-	-
Horiz. %	109.49%	94.81%	94.50%	84.65%	72.59%	89.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	933,149	920,235	938,392	937,472	923,353	887,070	906,003	1.98%
YoY %	1.40%	-1.93%	0.10%	1.53%	4.09%	-2.09%	-	-
Horiz. %	103.00%	101.57%	103.57%	103.47%	101.92%	97.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	32,251	21,473	21,473	21,473	21,473	26,198	26,198	14.87%
YoY %	50.19%	0.00%	0.00%	0.00%	-18.04%	0.00%	-	-
Horiz. %	123.10%	81.96%	81.96%	81.96%	81.96%	100.00%	100.00%	-
Div Payout %	112.93%	43.89%	44.51%	45.91%	49.26%	226.29%	497.02%	-
YoY %	157.30%	-1.39%	-3.05%	-6.80%	-78.23%	-54.47%	-	-
Horiz. %	22.72%	8.83%	8.96%	9.24%	9.91%	45.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	933,149	920,235	938,392	937,472	923,353	887,070	906,003	1.98%
YoY %	1.40%	-1.93%	0.10%	1.53%	4.09%	-2.09%	-	-
Horiz. %	103.00%	101.57%	103.57%	103.47%	101.92%	97.91%	100.00%	-
NOSH	215,011	216,017	216,219	216,007	214,733	214,268	214,692	0.09%
YoY %	-0.47%	-0.09%	0.10%	0.59%	0.22%	-0.20%	-	-
Horiz. %	100.15%	100.62%	100.71%	100.61%	100.02%	99.80%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	25.40%	40.25%	39.99%	41.90%	43.94%	14.43%	6.44%	-
YoY %	-36.89%	0.65%	-4.56%	-4.64%	204.50%	124.07%	-	-
Horiz. %	394.41%	625.00%	620.96%	650.62%	682.30%	224.07%	100.00%	-
ROE	3.06%	5.32%	5.14%	4.99%	4.72%	1.31%	0.58%	-
YoY %	-42.48%	3.50%	3.01%	5.72%	260.31%	125.86%	-	-
Horiz. %	527.59%	917.24%	886.21%	860.34%	813.79%	225.86%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	52.30	56.28	55.80	51.68	46.20	37.43	38.14	23.45%
YoY %	-7.07%	0.86%	7.97%	11.86%	23.43%	-1.86%	-	-
Horiz. %	137.13%	147.56%	146.30%	135.50%	121.13%	98.14%	100.00%	-
EPS	13.28	22.65	22.31	21.65	20.30	5.40	2.46	208.05%
YoY %	-41.37%	1.52%	3.05%	6.65%	275.93%	119.51%	-	-
Horiz. %	539.84%	920.73%	906.91%	880.08%	825.20%	219.51%	100.00%	-
DPS	15.00	10.00	10.00	10.00	10.00	12.00	12.20	14.78%
YoY %	50.00%	0.00%	0.00%	0.00%	-16.67%	-1.64%	-	-
Horiz. %	122.95%	81.97%	81.97%	81.97%	81.97%	98.36%	100.00%	-
NAPS	4.34	4.26	4.34	4.34	4.30	4.14	4.22	1.88%
YoY %	1.88%	-1.84%	0.00%	0.93%	3.86%	-1.90%	-	-
Horiz. %	102.84%	100.95%	102.84%	102.84%	101.90%	98.10%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 216,007
RPS	53.50	57.84	57.40	53.11	47.20	38.16	38.96	23.56%
YoY %	-7.50%	0.77%	8.08%	12.52%	23.69%	-2.05%	-	-
Horiz. %	137.32%	148.46%	147.33%	136.32%	121.15%	97.95%	100.00%	-
EPS	13.59	23.28	22.95	22.25	20.74	5.51	2.51	208.65%
YoY %	-41.62%	1.44%	3.15%	7.28%	276.41%	119.52%	-	-
Horiz. %	541.43%	927.49%	914.34%	886.45%	826.29%	219.52%	100.00%	-
DPS	15.34	10.22	10.22	10.22	10.22	12.46	12.46	14.88%
YoY %	50.10%	0.00%	0.00%	0.00%	-17.98%	0.00%	-	-
Horiz. %	123.11%	82.02%	82.02%	82.02%	82.02%	100.00%	100.00%	-
NAPS	4.4397	4.3783	4.4647	4.4603	4.3931	4.2205	4.3106	1.98%
YoY %	1.40%	-1.94%	0.10%	1.53%	4.09%	-2.09%	-	-
Horiz. %	102.99%	101.57%	103.57%	103.47%	101.91%	97.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.70	1.64	1.81	1.98	1.80	1.72	1.39	-
P/RPS	3.25	2.91	3.24	3.83	3.90	4.59	3.64	-7.28%
YoY %	11.68%	-10.19%	-15.40%	-1.79%	-15.03%	26.10%	-	-
Horiz. %	89.29%	79.95%	89.01%	105.22%	107.14%	126.10%	100.00%	-
P/EPS	12.80	7.24	8.11	9.15	8.87	31.83	56.62	-62.92%
YoY %	76.80%	-10.73%	-11.37%	3.16%	-72.13%	-43.78%	-	-
Horiz. %	22.61%	12.79%	14.32%	16.16%	15.67%	56.22%	100.00%	-
EY	7.81	13.81	12.33	10.93	11.28	3.14	1.77	169.26%
YoY %	-43.45%	12.00%	12.81%	-3.10%	259.24%	77.40%	-	-
Horiz. %	441.24%	780.23%	696.61%	617.51%	637.29%	177.40%	100.00%	-
DY	8.82	6.10	5.52	5.05	5.56	6.98	8.78	0.30%
YoY %	44.59%	10.51%	9.31%	-9.17%	-20.34%	-20.50%	-	-
Horiz. %	100.46%	69.48%	62.87%	57.52%	63.33%	79.50%	100.00%	-
P/NAPS	0.39	0.38	0.42	0.46	0.42	0.42	0.33	11.79%
YoY %	2.63%	-9.52%	-8.70%	9.52%	0.00%	27.27%	-	-
Horiz. %	118.18%	115.15%	127.27%	139.39%	127.27%	127.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	26/05/08	28/02/08	28/11/07	30/08/07	31/05/07	27/02/07	-
Price	1.72	1.69	1.83	1.94	1.95	1.64	1.68	-
P/RPS	3.29	3.00	3.28	3.75	4.22	4.38	4.40	-17.63%
YoY %	9.67%	-8.54%	-12.53%	-11.14%	-3.65%	-0.45%	-	-
Horiz. %	74.77%	68.18%	74.55%	85.23%	95.91%	99.55%	100.00%	-
P/EPS	12.95	7.46	8.20	8.96	9.61	30.35	68.43	-67.07%
YoY %	73.59%	-9.02%	-8.48%	-6.76%	-68.34%	-55.65%	-	-
Horiz. %	18.92%	10.90%	11.98%	13.09%	14.04%	44.35%	100.00%	-
EY	7.72	13.40	12.19	11.16	10.41	3.29	1.46	203.82%
YoY %	-42.39%	9.93%	9.23%	7.20%	216.41%	125.34%	-	-
Horiz. %	528.77%	917.81%	834.93%	764.38%	713.01%	225.34%	100.00%	-
DY	8.72	5.92	5.46	5.15	5.13	7.32	7.26	13.00%
YoY %	47.30%	8.42%	6.02%	0.39%	-29.92%	0.83%	-	-
Horiz. %	120.11%	81.54%	75.21%	70.94%	70.66%	100.83%	100.00%	-
P/NAPS	0.40	0.40	0.42	0.45	0.45	0.40	0.40	0.00%
YoY %	0.00%	-4.76%	-6.67%	0.00%	12.50%	0.00%	-	-
Horiz. %	100.00%	100.00%	105.00%	112.50%	112.50%	100.00%	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