[DAIMAN] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- -4.28%

YoY- 96.32%

Quarter Report

FinancialResult0611.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	166,255	190,454	170,477	166,125	123,319	107,125	112,450	6.73%
YoY %	-12.71%	11.72%	2.62%	34.71%	15.12%	-4.74%	-	-
Horiz. %	147.85%	169.37%	151.60%	147.73%	109.67%	95.26%	100.00%	-
PBT	95,339	81,257	50,533	72,906	36,374	29,560	36,435	17.37%
YoY %	17.33%	60.80%	-30.69%	100.43%	23.05%	-18.87%	-	-
Horiz. %	261.67%	223.02%	138.69%	200.10%	99.83%	81.13%	100.00%	-
Tax	-32,421	-12,397	-11,747	-14,917	-6,626	-6,116	-7,874	26.58%
YoY %	-161.52%	-5.53%	21.25%	-125.13%	-8.34%	22.33%	-	-
Horiz. %	411.75%	157.44%	149.19%	189.45%	84.15%	77.67%	100.00%	-
NP	62,918	68,860	38,786	57,989	29,748	23,444	28,561	14.06%
YoY %	-8.63%	77.54%	-33.11%	94.93%	26.89%	-17.92%	-	-
Horiz. %	220.29%	241.10%	135.80%	203.04%	104.16%	82.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,918	68,860	38,786	57,996	29,542	23,451	28,561	14.06%
YoY %	-8.63%	77.54%	-33.12%	96.32%	25.97%	-17.89%	-	-
Horiz. %	220.29%	241.10%	135.80%	203.06%	103.43%	82.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.01%	15.26%	23.25%	20.46%	18.22%	20.69%	21.61%	-
YoY %	122.87%	-34.37%	13.64%	12.29%	-11.94%	-4.26%	-	-
Horiz. %	157.38%	70.62%	107.59%	94.68%	84.31%	95.74%	100.00%	-
Total Cost	103,337	121,594	131,691	108,136	93,571	83,681	83,889	3.53%
YoY %	-15.01%	-7.67%	21.78%	15.57%	11.82%	-0.25%	-	-
Horiz. %	123.18%	144.95%	156.98%	128.90%	111.54%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,084,430	1,029,741	977,019	951,980	941,030	933,814	934,195	2.51%
YoY %	5.31%	5.40%	2.63%	1.16%	0.77%	-0.04%	-	-
Horiz. %	116.08%	110.23%	104.58%	101.90%	100.73%	99.96%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	16,845	25,269	21,056	25,273	21,146	21,127	32,287	-10.27%
YoY %	-33.34%	20.01%	-16.69%	19.52%	0.09%	-34.56%	-	-
Horiz. %	52.17%	78.26%	65.22%	78.28%	65.49%	65.44%	100.00%	-
Div Payout %	26.77%	36.70%	54.29%	43.58%	71.58%	90.09%	113.05%	-
YoY %	-27.06%	-32.40%	24.58%	-39.12%	-20.55%	-20.31%	-	-
Horiz. %	23.68%	32.46%	48.02%	38.55%	63.32%	79.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,084,430	1,029,741	977,019	951,980	941,030	933,814	934,195	2.51%
YoY %	5.31%	5.40%	2.63%	1.16%	0.77%	-0.04%	-	-
Horiz. %	116.08%	110.23%	104.58%	101.90%	100.73%	99.96%	100.00%	-
NOSH	210,568	210,581	210,564	210,615	211,467	211,270	215,252	-0.36%
YoY %	-0.01%	0.01%	-0.02%	-0.40%	0.09%	-1.85%	-	-
Horiz. %	97.82%	97.83%	97.82%	97.85%	98.24%	98.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	37.84%	36.16%	22.75%	34.91%	24.12%	21.88%	25.40%	-
YoY %	4.65%	58.95%	-34.83%	44.73%	10.24%	-13.86%	-	-
Horiz. %	148.98%	142.36%	89.57%	137.44%	94.96%	86.14%	100.00%	-
ROE	5.80%	6.69%	3.97%	6.09%	3.14%	2.51%	3.06%	-
YoY %	-13.30%	68.51%	-34.81%	93.95%	25.10%	-17.97%	-	-
Horiz. %	189.54%	218.63%	129.74%	199.02%	102.61%	82.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	78.96	90.44	80.96	78.88	58.32	50.71	52.24	7.12%
YoY %	-12.69%	11.71%	2.64%	35.25%	15.01%	-2.93%	-	-
Horiz. %	151.15%	173.12%	154.98%	151.00%	111.64%	97.07%	100.00%	-
EPS	29.88	32.70	18.42	27.54	13.97	11.10	13.27	14.47%
YoY %	-8.62%	77.52%	-33.12%	97.14%	25.86%	-16.35%	-	-
Horiz. %	225.17%	246.42%	138.81%	207.54%	105.28%	83.65%	100.00%	-
DPS	8.00	12.00	10.00	12.00	10.00	10.00	15.00	-9.94%
YoY %	-33.33%	20.00%	-16.67%	20.00%	0.00%	-33.33%	-	-
Horiz. %	53.33%	80.00%	66.67%	80.00%	66.67%	66.67%	100.00%	-
NAPS	5.15	4.89	4.64	4.52	4.45	4.42	4.34	2.89%
YoY %	5.32%	5.39%	2.65%	1.57%	0.68%	1.84%	-	-
Horiz. %	118.66%	112.67%	106.91%	104.15%	102.53%	101.84%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 210,763
RPS	79.10	90.61	81.11	79.04	58.67	50.97	53.50	6.73%
YoY %	-12.70%	11.71%	2.62%	34.72%	15.11%	-4.73%	-	-
Horiz. %	147.85%	169.36%	151.61%	147.74%	109.66%	95.27%	100.00%	-
EPS	29.94	32.76	18.45	27.59	14.06	11.16	13.59	14.06%
YoY %	-8.61%	77.56%	-33.13%	96.23%	25.99%	-17.88%	-	-
Horiz. %	220.31%	241.06%	135.76%	203.02%	103.46%	82.12%	100.00%	-
DPS	8.01	12.02	10.02	12.02	10.06	10.05	15.36	-10.27%
YoY %	-33.36%	19.96%	-16.64%	19.48%	0.10%	-34.57%	-	-
Horiz. %	52.15%	78.26%	65.23%	78.26%	65.49%	65.43%	100.00%	-
NAPS	5.1595	4.8993	4.6485	4.5293	4.4772	4.4429	4.4447	2.51%
YoY %	5.31%	5.40%	2.63%	1.16%	0.77%	-0.04%	-	-
Horiz. %	116.08%	110.23%	104.59%	101.90%	100.73%	99.96%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	3.76	2.68	1.82	1.91	1.60	1.45	1.70	-
P/RPS	4.76	2.96	2.25	2.42	2.74	2.86	3.25	6.56%
YoY %	60.81%	31.56%	-7.02%	-11.68%	-4.20%	-12.00%	-	-
Horiz. %	146.46%	91.08%	69.23%	74.46%	84.31%	88.00%	100.00%	-
P/EPS	12.58	8.20	9.88	6.94	11.45	13.06	12.81	-0.30%
YoY %	53.41%	-17.00%	42.36%	-39.39%	-12.33%	1.95%	-	-
Horiz. %	98.20%	64.01%	77.13%	54.18%	89.38%	101.95%	100.00%	-
EY	7.95	12.20	10.12	14.42	8.73	7.66	7.81	0.29%
YoY %	-34.84%	20.55%	-29.82%	65.18%	13.97%	-1.92%	-	-
Horiz. %	101.79%	156.21%	129.58%	184.64%	111.78%	98.08%	100.00%	-
DY	2.13	4.48	5.49	6.28	6.25	6.90	8.82	-21.07%
YoY %	-52.46%	-18.40%	-12.58%	0.48%	-9.42%	-21.77%	-	-
Horiz. %	24.15%	50.79%	62.24%	71.20%	70.86%	78.23%	100.00%	-
P/NAPS	0.73	0.55	0.39	0.42	0.36	0.33	0.39	11.00%
YoY %	32.73%	41.03%	-7.14%	16.67%	9.09%	-15.38%	-	-
Horiz. %	187.18%	141.03%	100.00%	107.69%	92.31%	84.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	27/08/13	28/08/12	24/08/11	25/08/10	25/08/09	29/08/08	-
Price	3.55	2.61	1.93	1.86	1.71	1.53	1.72	-
P/RPS	4.50	2.89	2.38	2.36	2.93	3.02	3.29	5.35%
YoY %	55.71%	21.43%	0.85%	-19.45%	-2.98%	-8.21%	-	-
Horiz. %	136.78%	87.84%	72.34%	71.73%	89.06%	91.79%	100.00%	-
P/EPS	11.88	7.98	10.48	6.75	12.24	13.78	12.96	-1.43%
YoY %	48.87%	-23.85%	55.26%	-44.85%	-11.18%	6.33%	-	-
Horiz. %	91.67%	61.57%	80.86%	52.08%	94.44%	106.33%	100.00%	-
EY	8.42	12.53	9.54	14.80	8.17	7.25	7.71	1.47%
YoY %	-32.80%	31.34%	-35.54%	81.15%	12.69%	-5.97%	-	-
Horiz. %	109.21%	162.52%	123.74%	191.96%	105.97%	94.03%	100.00%	-
DY	2.25	4.60	5.18	6.45	5.85	6.54	8.72	-20.20%
YoY %	-51.09%	-11.20%	-19.69%	10.26%	-10.55%	-25.00%	-	-
Horiz. %	25.80%	52.75%	59.40%	73.97%	67.09%	75.00%	100.00%	-
P/NAPS	0.69	0.53	0.42	0.41	0.38	0.35	0.40	9.50%
YoY %	30.19%	26.19%	2.44%	7.89%	8.57%	-12.50%	-	-
Horiz. %	172.50%	132.50%	105.00%	102.50%	95.00%	87.50%	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