[DAIMAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 29.94%
YoY- 77.54%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 110,134 68,597 28,021 190,454 143,496 91,243 44,959 81.81%
PBT 65,686 54,986 43,694 81,257 64,587 29,441 14,020 180.25%
Tax -18,916 -14,763 -11,143 -12,397 -11,595 -7,678 -3,830 190.29%
NP 46,770 40,223 32,551 68,860 52,992 21,763 10,190 176.43%
-
NP to SH 46,770 40,223 32,551 68,860 52,992 21,763 10,190 176.43%
-
Tax Rate 28.80% 26.85% 25.50% 15.26% 17.95% 26.08% 27.32% -
Total Cost 63,364 28,374 -4,530 121,594 90,504 69,480 34,769 49.25%
-
Net Worth 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 996,505 985,313 5.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 25,269 - - - -
Div Payout % - - - 36.70% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 996,505 985,313 5.08%
NOSH 210,580 210,591 210,549 210,581 210,620 210,677 210,537 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 42.47% 58.64% 116.17% 36.16% 36.93% 23.85% 22.67% -
ROE 4.41% 3.81% 3.06% 6.69% 5.23% 2.18% 1.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.30 32.57 13.31 90.44 68.13 43.31 21.35 81.81%
EPS 22.21 19.10 15.46 32.70 25.16 10.33 4.84 176.40%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.04 5.01 5.06 4.89 4.81 4.73 4.68 5.06%
Adjusted Per Share Value based on latest NOSH - 210,450
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.40 32.64 13.33 90.61 68.27 43.41 21.39 81.82%
EPS 22.25 19.14 15.49 32.76 25.21 10.35 4.85 176.35%
DPS 0.00 0.00 0.00 12.02 0.00 0.00 0.00 -
NAPS 5.0496 5.0198 5.0689 4.8993 4.82 4.7412 4.6879 5.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.88 3.09 2.72 2.68 1.99 1.81 1.87 -
P/RPS 5.51 9.49 20.44 2.96 2.92 4.18 8.76 -26.60%
P/EPS 12.97 16.18 17.59 8.20 7.91 17.52 38.64 -51.73%
EY 7.71 6.18 5.68 12.20 12.64 5.71 2.59 107.07%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.54 0.55 0.41 0.38 0.40 26.65%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 26/11/13 27/08/13 23/05/13 22/02/13 27/11/12 -
Price 3.36 2.98 3.35 2.61 2.77 1.82 1.90 -
P/RPS 6.42 9.15 25.17 2.89 4.07 4.20 8.90 -19.58%
P/EPS 15.13 15.60 21.67 7.98 11.01 17.62 39.26 -47.07%
EY 6.61 6.41 4.61 12.53 9.08 5.68 2.55 88.81%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.66 0.53 0.58 0.38 0.41 38.77%

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