[DAIMAN] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 105.14%
YoY- 219.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,121 41,537 40,576 28,021 46,958 52,253 46,285 13.74%
PBT 29,653 10,700 11,292 43,694 16,670 35,147 15,422 54.81%
Tax -13,505 -4,153 -3,620 -11,143 -802 -3,918 -3,848 131.47%
NP 16,148 6,547 7,672 32,551 15,868 31,229 11,574 24.93%
-
NP to SH 16,148 6,547 7,672 32,551 15,868 31,229 11,574 24.93%
-
Tax Rate 45.54% 38.81% 32.06% 25.50% 4.81% 11.15% 24.95% -
Total Cost 39,973 34,990 32,904 -4,530 31,090 21,024 34,711 9.89%
-
Net Worth 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 995,364 5.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,842 - - - 25,254 - - -
Div Payout % 104.30% - - - 159.15% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 995,364 5.88%
NOSH 210,534 210,514 210,769 210,549 210,450 210,579 210,436 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 28.77% 15.76% 18.91% 116.17% 33.79% 59.76% 25.01% -
ROE 1.49% 0.62% 0.73% 3.06% 1.54% 3.08% 1.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.66 19.73 19.25 13.31 22.31 24.81 21.99 13.73%
EPS 7.67 3.11 3.64 15.46 7.54 14.83 5.50 24.89%
DPS 8.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.15 5.04 5.01 5.06 4.89 4.81 4.73 5.85%
Adjusted Per Share Value based on latest NOSH - 210,549
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.70 19.76 19.31 13.33 22.34 24.86 22.02 13.74%
EPS 7.68 3.11 3.65 15.49 7.55 14.86 5.51 24.85%
DPS 8.01 0.00 0.00 0.00 12.02 0.00 0.00 -
NAPS 5.1586 5.048 5.024 5.0689 4.8963 4.8191 4.7357 5.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.76 2.88 3.09 2.72 2.68 1.99 1.81 -
P/RPS 14.11 14.60 16.05 20.44 12.01 8.02 8.23 43.38%
P/EPS 49.02 92.60 84.89 17.59 35.54 13.42 32.91 30.52%
EY 2.04 1.08 1.18 5.68 2.81 7.45 3.04 -23.40%
DY 2.13 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.73 0.57 0.62 0.54 0.55 0.41 0.38 54.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 23/05/13 22/02/13 -
Price 3.55 3.36 2.98 3.35 2.61 2.77 1.82 -
P/RPS 13.32 17.03 15.48 25.17 11.70 11.16 8.27 37.52%
P/EPS 46.28 108.04 81.87 21.67 34.62 18.68 33.09 25.14%
EY 2.16 0.93 1.22 4.61 2.89 5.35 3.02 -20.07%
DY 2.25 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 0.69 0.67 0.59 0.66 0.53 0.58 0.38 48.99%

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