[DAIMAN] YoY TTM Result on 30-Sep-2009 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

25-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 14.89%

YoY- 10.27%

Quarter Report

Financial Result0909.xls

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	172,652	173,449	122,813	110,400	112,246	111,625	87,945	11.88%
YoY %	-0.46%	41.23%	11.24%	-1.64%	0.56%	26.93%	-	-
Horiz. %	196.32%	197.22%	139.65%	125.53%	127.63%	126.93%	100.00%	-
PBT	56,882	66,244	36,663	34,264	31,362	42,261	66,480	-2.56%
YoY %	-14.13%	80.68%	7.00%	9.25%	-25.79%	-36.43%	-	-
Horiz. %	85.56%	99.65%	55.15%	51.54%	47.18%	63.57%	100.00%	-
Tax	-11,804	-17,144	-4,845	-7,335	-6,931	4,507	-2,886	26.43%
YoY %	31.15%	-253.85%	33.95%	-5.83%	-253.78%	256.17%	-	-
Horiz. %	409.01%	594.04%	167.88%	254.16%	240.16%	-156.17%	100.00%	-
NP	45,078	49,100	31,818	26,929	24,431	46,768	63,594	-5.56%
YoY %	-8.19%	54.32%	18.16%	10.22%	-47.76%	-26.46%	-	-
Horiz. %	70.88%	77.21%	50.03%	42.35%	38.42%	73.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,078	49,104	31,540	26,940	24,430	46,768	63,594	-5.56%
YoY %	-8.20%	55.69%	17.07%	10.27%	-47.76%	-26.46%	-	-
Horiz. %	70.88%	77.21%	49.60%	42.36%	38.42%	73.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.75%	25.88%	13.21%	21.41%	22.10%	-10.66%	4.34%	-
YoY %	-19.82%	95.91%	-38.30%	-3.12%	307.32%	-345.62%	-	-
Horiz. %	478.11%	596.31%	304.38%	493.32%	509.22%	-245.62%	100.00%	-
Total Cost	127,574	124,349	90,995	83,471	87,815	64,857	24,351	31.75%
YoY %	2.59%	36.65%	9.01%	-4.95%	35.40%	166.34%	-	-
Horiz. %	523.90%	510.65%	373.68%	342.78%	360.62%	266.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	985,313	988,195	950,369	941,773	943,765	937,472	903,875	1.44%
YoY %	-0.29%	3.98%	0.91%	-0.21%	0.67%	3.72%	-	-
Horiz. %	109.01%	109.33%	105.14%	104.19%	104.41%	103.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	46.71%	51.51%	66.10%	78.42%	132.02%	45.91%	41.20%	-
YoY %	-9.32%	-22.07%	-15.71%	-40.60%	187.56%	11.43%	-	-
Horiz. %	113.37%	125.02%	160.44%	190.34%	320.44%	111.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	985,313	988,195	950,369	941,773	943,765	937,472	903,875	1.44%
YoY %	-0.29%	3.98%	0.91%	-0.21%	0.67%	3.72%	-	-
Horiz. %	109.01%	109.33%	105.14%	104.19%	104.41%	103.72%	100.00%	-
NOSH	210,537	210,702	210,724	210,687	212,082	216,007	214,188	-0.28%
YoY %	-0.08%	-0.01%	0.02%	-0.66%	-1.82%	0.85%	-	-
Horiz. %	98.30%	98.37%	98.38%	98.37%	99.02%	100.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	26.11%	28.31%	25.91%	24.39%	21.77%	41.90%	72.31%	-
YoY %	-7.77%	9.26%	6.23%	12.03%	-48.04%	-42.06%	-	-
Horiz. %	36.11%	39.15%	35.83%	33.73%	30.11%	57.94%	100.00%	-
ROE	4.57%	4.97%	3.32%	2.86%	2.59%	4.99%	7.04%	-
YoY %	-8.05%	49.70%	16.08%	10.42%	-48.10%	-29.12%	-	-
Horiz. %	64.91%	70.60%	47.16%	40.62%	36.79%	70.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	82.01	82.32	58.28	52.40	52.93	51.68	41.06	12.20%
YoY %	-0.38%	41.25%	11.22%	-1.00%	2.42%	25.86%	-	-
Horiz. %	199.73%	200.49%	141.94%	127.62%	128.91%	125.86%	100.00%	-
EPS	21.41	23.30	14.97	12.79	11.52	21.65	29.69	-5.29%
YoY %	-8.11%	55.64%	17.04%	11.02%	-46.79%	-27.08%	-	-
Horiz. %	72.11%	78.48%	50.42%	43.08%	38.80%	72.92%	100.00%	-
DPS	10.00	12.00	10.00	10.00	15.00	10.00	12.23	-3.29%
YoY %	-16.67%	20.00%	0.00%	-33.33%	50.00%	-18.23%	-	-
Horiz. %	81.77%	98.12%	81.77%	81.77%	122.65%	81.77%	100.00%	-
NAPS	4.68	4.69	4.51	4.47	4.45	4.34	4.22	1.73%
YoY %	-0.21%	3.99%	0.89%	0.45%	2.53%	2.84%	-	-
Horiz. %	110.90%	111.14%	106.87%	105.92%	105.45%	102.84%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 210,687
RPS	82.14	82.52	58.43	52.53	53.40	53.11	41.84	11.88%
YoY %	-0.46%	41.23%	11.23%	-1.63%	0.55%	26.94%	-	-
Horiz. %	196.32%	197.23%	139.65%	125.55%	127.63%	126.94%	100.00%	-
EPS	21.45	23.36	15.01	12.82	11.62	22.25	30.26	-5.56%
YoY %	-8.18%	55.63%	17.08%	10.33%	-47.78%	-26.47%	-	-
Horiz. %	70.89%	77.20%	49.60%	42.37%	38.40%	73.53%	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	4.6879	4.7016	4.5217	4.4808	4.4902	4.4603	4.3004	1.44%
YoY %	-0.29%	3.98%	0.91%	-0.21%	0.67%	3.72%	-	-
Horiz. %	109.01%	109.33%	105.15%	104.19%	104.41%	103.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.87	1.78	1.71	1.53	1.60	1.98	1.42	-
P/RPS	2.28	2.16	2.93	2.92	3.02	3.83	3.46	-6.70%
YoY %	5.56%	-26.28%	0.34%	-3.31%	-21.15%	10.69%	-	-
Horiz. %	65.90%	62.43%	84.68%	84.39%	87.28%	110.69%	100.00%	-
P/EPS	8.73	7.64	11.42	11.97	13.89	9.15	4.78	10.54%
YoY %	14.27%	-33.10%	-4.59%	-13.82%	51.80%	91.42%	-	-
Horiz. %	182.64%	159.83%	238.91%	250.42%	290.59%	191.42%	100.00%	-
EY	11.45	13.09	8.75	8.36	7.20	10.93	20.91	-9.54%
YoY %	-12.53%	49.60%	4.67%	16.11%	-34.13%	-47.73%	-	-
Horiz. %	54.76%	62.60%	41.85%	39.98%	34.43%	52.27%	100.00%	-
DY	5.35	6.74	5.85	6.54	9.38	5.05	8.61	-7.61%
YoY %	-20.62%	15.21%	-10.55%	-30.28%	85.74%	-41.35%	-	-
Horiz. %	62.14%	78.28%	67.94%	75.96%	108.94%	58.65%	100.00%	-
P/NAPS	0.40	0.38	0.38	0.34	0.36	0.46	0.34	2.74%
YoY %	5.26%	0.00%	11.76%	-5.56%	-21.74%	35.29%	-	-
Horiz. %	117.65%	111.76%	111.76%	100.00%	105.88%	135.29%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	24/11/11	24/11/10	25/11/09	27/11/08	28/11/07	29/11/06	-
Price	1.90	1.92	1.79	1.60	1.46	1.94	1.53	-
P/RPS	2.32	2.33	3.07	3.05	2.76	3.75	3.73	-7.60%
YoY %	-0.43%	-24.10%	0.66%	10.51%	-26.40%	0.54%	-	-
Horiz. %	62.20%	62.47%	82.31%	81.77%	73.99%	100.54%	100.00%	-
P/EPS	8.87	8.24	11.96	12.51	12.67	8.96	5.15	9.47%
YoY %	7.65%	-31.10%	-4.40%	-1.26%	41.41%	73.98%	-	-
Horiz. %	172.23%	160.00%	232.23%	242.91%	246.02%	173.98%	100.00%	-
EY	11.27	12.14	8.36	7.99	7.89	11.16	19.41	-8.65%
YoY %	-7.17%	45.22%	4.63%	1.27%	-29.30%	-42.50%	-	-
Horiz. %	58.06%	62.55%	43.07%	41.16%	40.65%	57.50%	100.00%	-
DY	5.26	6.25	5.59	6.25	10.27	5.15	7.99	-6.72%
YoY %	-15.84%	11.81%	-10.56%	-39.14%	99.42%	-35.54%	-	-
Horiz. %	65.83%	78.22%	69.96%	78.22%	128.54%	64.46%	100.00%	-
P/NAPS	0.41	0.41	0.40	0.36	0.33	0.45	0.36	2.18%
YoY %	0.00%	2.50%	11.11%	9.09%	-26.67%	25.00%	-	-
Horiz. %	113.89%	113.89%	111.11%	100.00%	91.67%	125.00%	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