[DAIMAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 113.57%
YoY- 61.2%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 85,597 101,971 68,597 91,243 75,861 90,082 67,659 3.99%
PBT 18,210 13,895 54,986 29,441 19,779 44,389 24,653 -4.92%
Tax -6,320 -5,965 -14,763 -7,678 -6,278 -8,044 -4,614 5.38%
NP 11,890 7,930 40,223 21,763 13,501 36,345 20,039 -8.32%
-
NP to SH 11,890 7,930 40,223 21,763 13,501 36,349 19,951 -8.26%
-
Tax Rate 34.71% 42.93% 26.85% 26.08% 31.74% 18.12% 18.72% -
Total Cost 73,707 94,041 28,374 69,480 62,360 53,737 47,620 7.54%
-
Net Worth 1,092,196 1,074,862 1,055,064 996,505 996,251 975,062 947,936 2.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,092,196 1,074,862 1,055,064 996,505 996,251 975,062 947,936 2.38%
NOSH 210,442 210,344 210,591 210,677 210,624 210,596 211,121 -0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.89% 7.78% 58.64% 23.85% 17.80% 40.35% 29.62% -
ROE 1.09% 0.74% 3.81% 2.18% 1.36% 3.73% 2.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.67 48.48 32.57 43.31 36.02 42.77 32.05 4.04%
EPS 5.65 3.77 19.10 10.33 6.41 17.26 9.45 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 5.11 5.01 4.73 4.73 4.63 4.49 2.44%
Adjusted Per Share Value based on latest NOSH - 210,436
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 40.73 48.52 32.64 43.41 36.09 42.86 32.19 3.99%
EPS 5.66 3.77 19.14 10.35 6.42 17.29 9.49 -8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1964 5.114 5.0198 4.7412 4.74 4.6391 4.5101 2.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.18 2.65 3.09 1.81 1.83 1.78 1.50 -
P/RPS 5.36 5.47 9.49 4.18 5.08 4.16 4.68 2.28%
P/EPS 38.58 70.29 16.18 17.52 28.55 10.31 15.87 15.94%
EY 2.59 1.42 6.18 5.71 3.50 9.70 6.30 -13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.62 0.38 0.39 0.38 0.33 4.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 -
Price 2.15 2.65 2.98 1.82 1.88 1.83 1.51 -
P/RPS 5.29 5.47 9.15 4.20 5.22 4.28 4.71 1.95%
P/EPS 38.05 70.29 15.60 17.62 29.33 10.60 15.98 15.54%
EY 2.63 1.42 6.41 5.68 3.41 9.43 6.26 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.59 0.38 0.40 0.40 0.34 3.16%

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