[DAIMAN] QoQ 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- -0.83%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
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 46,958 52,253 46,285 44,959 53,104 41,512 33,077 26.34%
PBT 16,670 35,147 15,422 14,020 13,091 17,662 12,109 23.77%
Tax -802 -3,918 -3,848 -3,830 -2,816 -2,652 -2,506 -53.24%
NP 15,868 31,229 11,574 10,190 10,275 15,010 9,603 39.81%
-
NP to SH 15,868 31,229 11,574 10,190 10,275 15,010 9,603 39.81%
-
Tax Rate 4.81% 11.15% 24.95% 27.32% 21.51% 15.02% 20.70% -
Total Cost 31,090 21,024 34,711 34,769 42,829 26,502 23,474 20.62%
-
Net Worth 1,029,105 1,012,889 995,364 985,313 976,967 989,438 996,100 2.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 25,254 - - - 21,055 - - -
Div Payout % 159.15% - - - 204.92% - - -
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 1,029,105 1,012,889 995,364 985,313 976,967 989,438 996,100 2.19%
NOSH 210,450 210,579 210,436 210,537 210,553 210,518 210,592 -0.04%
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 33.79% 59.76% 25.01% 22.67% 19.35% 36.16% 29.03% -
ROE 1.54% 3.08% 1.16% 1.03% 1.05% 1.52% 0.96% -
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 22.31 24.81 21.99 21.35 25.22 19.72 15.71 26.36%
EPS 7.54 14.83 5.50 4.84 4.88 7.13 4.56 39.87%
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 22.34 24.86 22.02 21.39 25.27 19.75 15.74 26.32%
EPS 7.55 14.86 5.51 4.85 4.89 7.14 4.57 39.79%
DPS 12.02 0.00 0.00 0.00 10.02 0.00 0.00 -
NAPS 4.8963 4.8191 4.7357 4.6879 4.6482 4.7075 4.7392 2.19%
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 12.01 8.02 8.23 8.76 7.22 9.38 11.65 2.05%
P/EPS 35.54 13.42 32.91 38.64 37.30 25.95 40.13 -7.78%
EY 2.81 7.45 3.04 2.59 2.68 3.85 2.49 8.40%
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 11.70 11.16 8.27 8.90 7.65 9.13 11.97 -1.51%
P/EPS 34.62 18.68 33.09 39.26 39.55 25.25 41.23 -11.00%
EY 2.89 5.35 3.02 2.55 2.53 3.96 2.43 12.26%
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