[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 5.09%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 190,454 191,328 182,486 179,836 170,477 156,497 151,722 16.38%
PBT 81,257 86,116 58,882 56,080 50,533 49,922 39,558 61.66%
Tax -12,397 -15,460 -15,356 -15,320 -11,747 -11,908 -12,556 -0.84%
NP 68,860 70,656 43,526 40,760 38,786 38,014 27,002 86.76%
-
NP to SH 68,860 70,656 43,526 40,760 38,786 38,014 27,002 86.76%
-
Tax Rate 15.26% 17.95% 26.08% 27.32% 23.25% 23.85% 31.74% -
Total Cost 121,594 120,672 138,960 139,076 131,691 118,482 124,720 -1.67%
-
Net Worth 1,029,741 1,013,082 996,505 985,313 977,019 989,672 996,251 2.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 25,269 - - - 21,056 - - -
Div Payout % 36.70% - - - 54.29% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,029,741 1,013,082 996,505 985,313 977,019 989,672 996,251 2.23%
NOSH 210,581 210,620 210,677 210,537 210,564 210,568 210,624 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 36.16% 36.93% 23.85% 22.67% 22.75% 24.29% 17.80% -
ROE 6.69% 6.97% 4.37% 4.14% 3.97% 3.84% 2.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.44 90.84 86.62 85.42 80.96 74.32 72.03 16.40%
EPS 32.70 33.55 20.66 19.36 18.42 18.05 12.82 86.79%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.89 4.81 4.73 4.68 4.64 4.70 4.73 2.24%
Adjusted Per Share Value based on latest NOSH - 210,537
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.61 91.03 86.82 85.56 81.11 74.46 72.19 16.37%
EPS 32.76 33.62 20.71 19.39 18.45 18.09 12.85 86.72%
DPS 12.02 0.00 0.00 0.00 10.02 0.00 0.00 -
NAPS 4.8993 4.82 4.7412 4.6879 4.6485 4.7087 4.74 2.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.68 1.99 1.81 1.87 1.82 1.85 1.83 -
P/RPS 2.96 2.19 2.09 2.19 2.25 2.49 2.54 10.75%
P/EPS 8.20 5.93 8.76 9.66 9.88 10.25 14.27 -30.90%
EY 12.20 16.86 11.41 10.35 10.12 9.76 7.01 44.73%
DY 4.48 0.00 0.00 0.00 5.49 0.00 0.00 -
P/NAPS 0.55 0.41 0.38 0.40 0.39 0.39 0.39 25.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 2.61 2.77 1.82 1.90 1.93 1.80 1.88 -
P/RPS 2.89 3.05 2.10 2.22 2.38 2.42 2.61 7.03%
P/EPS 7.98 8.26 8.81 9.81 10.48 9.97 14.66 -33.35%
EY 12.53 12.11 11.35 10.19 9.54 10.03 6.82 50.06%
DY 4.60 0.00 0.00 0.00 5.18 0.00 0.00 -
P/NAPS 0.53 0.58 0.38 0.41 0.42 0.38 0.40 20.65%

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
Post a Comment