[DAIMAN] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 34.47%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 167,808 173,517 190,455 196,601 185,860 172,652 170,476 -1.04%
PBT 106,803 110,933 81,259 77,680 60,195 56,882 50,532 64.46%
Tax -19,483 -19,711 -12,398 -14,412 -13,146 -11,804 -11,746 39.99%
NP 87,320 91,222 68,861 63,268 47,049 45,078 38,786 71.52%
-
NP to SH 87,320 91,222 68,861 63,268 47,049 45,078 38,786 71.52%
-
Tax Rate 18.24% 17.77% 15.26% 18.55% 21.84% 20.75% 23.24% -
Total Cost 80,488 82,295 121,594 133,333 138,811 127,574 131,690 -27.91%
-
Net Worth 1,055,953 1,065,382 1,029,105 1,012,889 995,364 985,313 976,967 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 25,254 25,254 25,254 21,055 21,055 21,055 21,055 12.85%
Div Payout % 28.92% 27.68% 36.67% 33.28% 44.75% 46.71% 54.29% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,055,953 1,065,382 1,029,105 1,012,889 995,364 985,313 976,967 5.30%
NOSH 210,769 210,549 210,450 210,579 210,436 210,537 210,553 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 52.04% 52.57% 36.16% 32.18% 25.31% 26.11% 22.75% -
ROE 8.27% 8.56% 6.69% 6.25% 4.73% 4.57% 3.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.62 82.41 90.50 93.36 88.32 82.01 80.97 -1.11%
EPS 41.43 43.33 32.72 30.04 22.36 21.41 18.42 71.41%
DPS 12.00 12.00 12.00 10.00 10.00 10.00 10.00 12.88%
NAPS 5.01 5.06 4.89 4.81 4.73 4.68 4.64 5.23%
Adjusted Per Share Value based on latest NOSH - 210,579
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.84 82.56 90.61 93.54 88.43 82.14 81.11 -1.04%
EPS 41.54 43.40 32.76 30.10 22.38 21.45 18.45 71.52%
DPS 12.02 12.02 12.02 10.02 10.02 10.02 10.02 12.86%
NAPS 5.024 5.0689 4.8963 4.8191 4.7357 4.6879 4.6482 5.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.09 2.72 2.68 1.99 1.81 1.87 1.82 -
P/RPS 3.88 3.30 2.96 2.13 2.05 2.28 2.25 43.65%
P/EPS 7.46 6.28 8.19 6.62 8.10 8.73 9.88 -17.03%
EY 13.41 15.93 12.21 15.10 12.35 11.45 10.12 20.58%
DY 3.88 4.41 4.48 5.03 5.52 5.35 5.49 -20.60%
P/NAPS 0.62 0.54 0.55 0.41 0.38 0.40 0.39 36.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 23/05/13 22/02/13 27/11/12 28/08/12 -
Price 2.98 3.35 2.61 2.77 1.82 1.90 1.93 -
P/RPS 3.74 4.06 2.88 2.97 2.06 2.32 2.38 35.05%
P/EPS 7.19 7.73 7.98 9.22 8.14 8.87 10.48 -22.15%
EY 13.90 12.93 12.54 10.85 12.28 11.27 9.54 28.43%
DY 4.03 3.58 4.60 3.61 5.49 5.26 5.18 -15.37%
P/NAPS 0.59 0.66 0.53 0.58 0.38 0.41 0.42 25.35%

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