[DAIMAN] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -31.55%
YoY- -18.15%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 52,253 46,285 44,959 53,104 41,512 33,077 42,783 14.24%
PBT 35,147 15,422 14,020 13,091 17,662 12,109 7,670 175.62%
Tax -3,918 -3,848 -3,830 -2,816 -2,652 -2,506 -3,772 2.56%
NP 31,229 11,574 10,190 10,275 15,010 9,603 3,898 299.87%
-
NP to SH 31,229 11,574 10,190 10,275 15,010 9,603 3,898 299.87%
-
Tax Rate 11.15% 24.95% 27.32% 21.51% 15.02% 20.70% 49.18% -
Total Cost 21,024 34,711 34,769 42,829 26,502 23,474 38,885 -33.60%
-
Net Worth 1,012,889 995,364 985,313 976,967 989,438 996,100 988,195 1.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 21,055 - - - -
Div Payout % - - - 204.92% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,012,889 995,364 985,313 976,967 989,438 996,100 988,195 1.65%
NOSH 210,579 210,436 210,537 210,553 210,518 210,592 210,702 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 59.76% 25.01% 22.67% 19.35% 36.16% 29.03% 9.11% -
ROE 3.08% 1.16% 1.03% 1.05% 1.52% 0.96% 0.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.81 21.99 21.35 25.22 19.72 15.71 20.30 14.29%
EPS 14.83 5.50 4.84 4.88 7.13 4.56 1.85 300.03%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.81 4.73 4.68 4.64 4.70 4.73 4.69 1.69%
Adjusted Per Share Value based on latest NOSH - 210,553
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.86 22.02 21.39 25.27 19.75 15.74 20.36 14.22%
EPS 14.86 5.51 4.85 4.89 7.14 4.57 1.85 300.57%
DPS 0.00 0.00 0.00 10.02 0.00 0.00 0.00 -
NAPS 4.8191 4.7357 4.6879 4.6482 4.7075 4.7392 4.7016 1.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.99 1.81 1.87 1.82 1.85 1.83 1.78 -
P/RPS 8.02 8.23 8.76 7.22 9.38 11.65 8.77 -5.78%
P/EPS 13.42 32.91 38.64 37.30 25.95 40.13 96.22 -73.07%
EY 7.45 3.04 2.59 2.68 3.85 2.49 1.04 271.16%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.40 0.39 0.39 0.39 0.38 5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 -
Price 2.77 1.82 1.90 1.93 1.80 1.88 1.92 -
P/RPS 11.16 8.27 8.90 7.65 9.13 11.97 9.46 11.63%
P/EPS 18.68 33.09 39.26 39.55 25.25 41.23 103.78 -68.08%
EY 5.35 3.02 2.55 2.53 3.96 2.43 0.96 214.00%
DY 0.00 0.00 0.00 5.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.41 0.42 0.38 0.40 0.41 25.99%

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