[DAIMAN] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 30.78%

YoY- -17.9%

Quarter Report

Financial Results 30.06.2009.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	170,476	166,124	123,320	107,126	112,449	99,203	88,160	11.60%
YoY %	2.62%	34.71%	15.12%	-4.73%	13.35%	12.53%	-	-
Horiz. %	193.37%	188.43%	139.88%	121.51%	127.55%	112.53%	100.00%	-
PBT	50,532	72,906	36,374	29,560	36,435	37,995	59,532	-2.69%
YoY %	-30.69%	100.43%	23.05%	-18.87%	-4.11%	-36.18%	-	-
Horiz. %	84.88%	122.47%	61.10%	49.65%	61.20%	63.82%	100.00%	-
Tax	-11,746	-14,917	-6,625	-6,116	-7,875	5,593	-1,424	42.09%
YoY %	21.26%	-125.16%	-8.32%	22.34%	-240.80%	492.77%	-	-
Horiz. %	824.86%	1,047.54%	465.24%	429.49%	553.02%	-392.77%	100.00%	-
NP	38,786	57,989	29,749	23,444	28,560	43,588	58,108	-6.50%
YoY %	-33.11%	94.93%	26.89%	-17.91%	-34.48%	-24.99%	-	-
Horiz. %	66.75%	99.80%	51.20%	40.35%	49.15%	75.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,786	57,997	29,473	23,448	28,560	43,588	58,108	-6.50%
YoY %	-33.12%	96.78%	25.70%	-17.90%	-34.48%	-24.99%	-	-
Horiz. %	66.75%	99.81%	50.72%	40.35%	49.15%	75.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	20.46%	18.21%	20.69%	21.61%	-14.72%	2.39%	-
YoY %	13.59%	12.36%	-11.99%	-4.26%	246.81%	-715.90%	-	-
Horiz. %	972.38%	856.07%	761.92%	865.69%	904.18%	-615.90%	100.00%	-
Total Cost	131,690	108,135	93,571	83,682	83,889	55,615	30,052	27.89%
YoY %	21.78%	15.56%	11.82%	-0.25%	50.84%	85.06%	-	-
Horiz. %	438.21%	359.83%	311.36%	278.46%	279.15%	185.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	976,967	843,053	927,783	933,756	933,149	923,353	908,197	1.22%
YoY %	15.88%	-9.13%	-0.64%	0.07%	1.06%	1.67%	-	-
Horiz. %	107.57%	92.83%	102.16%	102.81%	102.75%	101.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	21,055	25,291	20,849	21,125	32,251	21,473	26,198	-3.57%
YoY %	-16.75%	21.31%	-1.31%	-34.50%	50.19%	-18.04%	-	-
Horiz. %	80.37%	96.54%	79.58%	80.64%	123.10%	81.96%	100.00%	-
Div Payout %	54.29%	43.61%	70.74%	90.10%	112.93%	49.26%	45.09%	-
YoY %	24.49%	-38.35%	-21.49%	-20.22%	129.25%	9.25%	-	-
Horiz. %	120.40%	96.72%	156.89%	199.82%	250.45%	109.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	976,967	843,053	927,783	933,756	933,149	923,353	908,197	1.22%
YoY %	15.88%	-9.13%	-0.64%	0.07%	1.06%	1.67%	-	-
Horiz. %	107.57%	92.83%	102.16%	102.81%	102.75%	101.67%	100.00%	-
NOSH	210,553	210,763	208,490	211,257	215,011	214,733	218,316	-0.60%
YoY %	-0.10%	1.09%	-1.31%	-1.75%	0.13%	-1.64%	-	-
Horiz. %	96.44%	96.54%	95.50%	96.77%	98.49%	98.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	22.75%	34.91%	24.12%	21.88%	25.40%	43.94%	65.91%	-
YoY %	-34.83%	44.73%	10.24%	-13.86%	-42.19%	-33.33%	-	-
Horiz. %	34.52%	52.97%	36.60%	33.20%	38.54%	66.67%	100.00%	-
ROE	3.97%	6.88%	3.18%	2.51%	3.06%	4.72%	6.40%	-
YoY %	-42.30%	116.35%	26.69%	-17.97%	-35.17%	-26.25%	-	-
Horiz. %	62.03%	107.50%	49.69%	39.22%	47.81%	73.75%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	80.97	78.82	59.15	50.71	52.30	46.20	40.38	12.28%
YoY %	2.73%	33.25%	16.64%	-3.04%	13.20%	14.41%	-	-
Horiz. %	200.52%	195.20%	146.48%	125.58%	129.52%	114.41%	100.00%	-
EPS	18.42	27.52	14.14	11.10	13.28	20.30	26.62	-5.94%
YoY %	-33.07%	94.63%	27.39%	-16.42%	-34.58%	-23.74%	-	-
Horiz. %	69.20%	103.38%	53.12%	41.70%	49.89%	76.26%	100.00%	-
DPS	10.00	12.00	10.00	10.00	15.00	10.00	12.00	-2.99%
YoY %	-16.67%	20.00%	0.00%	-33.33%	50.00%	-16.67%	-	-
Horiz. %	83.33%	100.00%	83.33%	83.33%	125.00%	83.33%	100.00%	-
NAPS	4.64	4.00	4.45	4.42	4.34	4.30	4.16	1.83%
YoY %	16.00%	-10.11%	0.68%	1.84%	0.93%	3.37%	-	-
Horiz. %	111.54%	96.15%	106.97%	106.25%	104.33%	103.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 211,257
RPS	81.11	79.04	58.67	50.97	53.50	47.20	41.94	11.60%
YoY %	2.62%	34.72%	15.11%	-4.73%	13.35%	12.54%	-	-
Horiz. %	193.40%	188.46%	139.89%	121.53%	127.56%	112.54%	100.00%	-
EPS	18.45	27.59	14.02	11.16	13.59	20.74	27.65	-6.51%
YoY %	-33.13%	96.79%	25.63%	-17.88%	-34.47%	-24.99%	-	-
Horiz. %	66.73%	99.78%	50.71%	40.36%	49.15%	75.01%	100.00%	-
DPS	10.02	12.03	9.92	10.05	15.34	10.22	12.46	-3.56%
YoY %	-16.71%	21.27%	-1.29%	-34.49%	50.10%	-17.98%	-	-
Horiz. %	80.42%	96.55%	79.61%	80.66%	123.11%	82.02%	100.00%	-
NAPS	4.6482	4.0111	4.4142	4.4426	4.4397	4.3931	4.321	1.22%
YoY %	15.88%	-9.13%	-0.64%	0.07%	1.06%	1.67%	-	-
Horiz. %	107.57%	92.83%	102.16%	102.81%	102.75%	101.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.82	1.91	1.60	1.45	1.70	1.80	1.46	-
P/RPS	2.25	2.42	2.71	2.86	3.25	3.90	3.62	-7.61%
YoY %	-7.02%	-10.70%	-5.24%	-12.00%	-16.67%	7.73%	-	-
Horiz. %	62.15%	66.85%	74.86%	79.01%	89.78%	107.73%	100.00%	-
P/EPS	9.88	6.94	11.32	13.06	12.80	8.87	5.49	10.27%
YoY %	42.36%	-38.69%	-13.32%	2.03%	44.31%	61.57%	-	-
Horiz. %	179.96%	126.41%	206.19%	237.89%	233.15%	161.57%	100.00%	-
EY	10.12	14.41	8.84	7.65	7.81	11.28	18.23	-9.33%
YoY %	-29.77%	63.01%	15.56%	-2.05%	-30.76%	-38.12%	-	-
Horiz. %	55.51%	79.05%	48.49%	41.96%	42.84%	61.88%	100.00%	-
DY	5.49	6.28	6.25	6.90	8.82	5.56	8.22	-6.50%
YoY %	-12.58%	0.48%	-9.42%	-21.77%	58.63%	-32.36%	-	-
Horiz. %	66.79%	76.40%	76.03%	83.94%	107.30%	67.64%	100.00%	-
P/NAPS	0.39	0.48	0.36	0.33	0.39	0.42	0.35	1.81%
YoY %	-18.75%	33.33%	9.09%	-15.38%	-7.14%	20.00%	-	-
Horiz. %	111.43%	137.14%	102.86%	94.29%	111.43%	120.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	25/08/10	25/08/09	29/08/08	30/08/07	30/08/06	-
Price	1.93	1.86	1.71	1.53	1.72	1.95	1.39	-
P/RPS	2.38	2.36	2.89	3.02	3.29	4.22	3.44	-5.94%
YoY %	0.85%	-18.34%	-4.30%	-8.21%	-22.04%	22.67%	-	-
Horiz. %	69.19%	68.60%	84.01%	87.79%	95.64%	122.67%	100.00%	-
P/EPS	10.48	6.76	12.10	13.78	12.95	9.61	5.22	12.30%
YoY %	55.03%	-44.13%	-12.19%	6.41%	34.76%	84.10%	-	-
Horiz. %	200.77%	129.50%	231.80%	263.98%	248.08%	184.10%	100.00%	-
EY	9.54	14.79	8.27	7.25	7.72	10.41	19.15	-10.95%
YoY %	-35.50%	78.84%	14.07%	-6.09%	-25.84%	-45.64%	-	-
Horiz. %	49.82%	77.23%	43.19%	37.86%	40.31%	54.36%	100.00%	-
DY	5.18	6.45	5.85	6.54	8.72	5.13	8.63	-8.14%
YoY %	-19.69%	10.26%	-10.55%	-25.00%	69.98%	-40.56%	-	-
Horiz. %	60.02%	74.74%	67.79%	75.78%	101.04%	59.44%	100.00%	-
P/NAPS	0.42	0.47	0.38	0.35	0.40	0.45	0.33	4.09%
YoY %	-10.64%	23.68%	8.57%	-12.50%	-11.11%	36.36%	-	-
Horiz. %	127.27%	142.42%	115.15%	106.06%	121.21%	136.36%	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