[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 40.78%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 182,486 179,836 170,477 156,497 151,722 171,132 166,125 6.43%
PBT 58,882 56,080 50,533 49,922 39,558 30,680 72,906 -13.21%
Tax -15,356 -15,320 -11,747 -11,908 -12,556 -15,088 -14,917 1.94%
NP 43,526 40,760 38,786 38,014 27,002 15,592 57,989 -17.33%
-
NP to SH 43,526 40,760 38,786 38,014 27,002 15,592 57,996 -17.34%
-
Tax Rate 26.08% 27.32% 23.25% 23.85% 31.74% 49.18% 20.46% -
Total Cost 138,960 139,076 131,691 118,482 124,720 155,540 108,136 18.10%
-
Net Worth 996,505 985,313 977,019 989,672 996,251 988,195 951,980 3.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 21,056 - - - 25,273 -
Div Payout % - - 54.29% - - - 43.58% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 996,505 985,313 977,019 989,672 996,251 988,195 951,980 3.07%
NOSH 210,677 210,537 210,564 210,568 210,624 210,702 210,615 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.85% 22.67% 22.75% 24.29% 17.80% 9.11% 34.91% -
ROE 4.37% 4.14% 3.97% 3.84% 2.71% 1.58% 6.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 86.62 85.42 80.96 74.32 72.03 81.22 78.88 6.40%
EPS 20.66 19.36 18.42 18.05 12.82 7.40 27.54 -17.36%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 4.73 4.68 4.64 4.70 4.73 4.69 4.52 3.05%
Adjusted Per Share Value based on latest NOSH - 210,518
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 86.82 85.56 81.11 74.46 72.19 81.42 79.04 6.42%
EPS 20.71 19.39 18.45 18.09 12.85 7.42 27.59 -17.33%
DPS 0.00 0.00 10.02 0.00 0.00 0.00 12.02 -
NAPS 4.7412 4.6879 4.6485 4.7087 4.74 4.7016 4.5293 3.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.81 1.87 1.82 1.85 1.83 1.78 1.91 -
P/RPS 2.09 2.19 2.25 2.49 2.54 2.19 2.42 -9.27%
P/EPS 8.76 9.66 9.88 10.25 14.27 24.05 6.94 16.71%
EY 11.41 10.35 10.12 9.76 7.01 4.16 14.42 -14.39%
DY 0.00 0.00 5.49 0.00 0.00 0.00 6.28 -
P/NAPS 0.38 0.40 0.39 0.39 0.39 0.38 0.42 -6.42%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 -
Price 1.82 1.90 1.93 1.80 1.88 1.92 1.86 -
P/RPS 2.10 2.22 2.38 2.42 2.61 2.36 2.36 -7.45%
P/EPS 8.81 9.81 10.48 9.97 14.66 25.95 6.75 19.33%
EY 11.35 10.19 9.54 10.03 6.82 3.85 14.80 -16.14%
DY 0.00 0.00 5.18 0.00 0.00 0.00 6.45 -
P/NAPS 0.38 0.41 0.42 0.38 0.40 0.41 0.41 -4.91%

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