[DAIMAN] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -49.19%
YoY- 54.43%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 39,717 25,779 56,121 46,958 53,104 42,577 27,619 6.23%
PBT 14,788 14,521 29,653 16,670 13,091 15,366 5,333 18.51%
Tax -8,926 -1,087 -13,505 -802 -2,816 -2,807 -819 48.84%
NP 5,862 13,434 16,148 15,868 10,275 12,559 4,514 4.44%
-
NP to SH 5,862 13,434 16,148 15,868 10,275 12,553 4,420 4.81%
-
Tax Rate 60.36% 7.49% 45.54% 4.81% 21.51% 18.27% 15.36% -
Total Cost 33,855 12,345 39,973 31,090 42,829 30,018 23,105 6.56%
-
Net Worth 1,136,553 1,090,722 1,084,252 1,029,105 976,967 843,053 927,783 3.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,543 10,528 16,842 25,254 21,055 25,291 20,849 -10.73%
Div Payout % 179.86% 78.37% 104.30% 159.15% 204.92% 201.48% 471.70% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,136,553 1,090,722 1,084,252 1,029,105 976,967 843,053 927,783 3.43%
NOSH 210,863 210,564 210,534 210,450 210,553 210,763 208,490 0.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.76% 52.11% 28.77% 33.79% 19.35% 29.50% 16.34% -
ROE 0.52% 1.23% 1.49% 1.54% 1.05% 1.49% 0.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.84 12.24 26.66 22.31 25.22 20.20 13.25 6.03%
EPS 2.78 6.38 7.67 7.54 4.88 5.96 2.12 4.61%
DPS 5.00 5.00 8.00 12.00 10.00 12.00 10.00 -10.90%
NAPS 5.39 5.18 5.15 4.89 4.64 4.00 4.45 3.24%
Adjusted Per Share Value based on latest NOSH - 210,450
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.90 12.27 26.70 22.34 25.27 20.26 13.14 6.23%
EPS 2.79 6.39 7.68 7.55 4.89 5.97 2.10 4.84%
DPS 5.02 5.01 8.01 12.02 10.02 12.03 9.92 -10.72%
NAPS 5.4075 5.1894 5.1586 4.8963 4.6482 4.0111 4.4142 3.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.20 2.46 3.76 2.68 1.82 1.91 1.60 -
P/RPS 11.68 20.09 14.11 12.01 7.22 9.45 12.08 -0.55%
P/EPS 79.14 38.56 49.02 35.54 37.30 32.07 75.47 0.79%
EY 1.26 2.59 2.04 2.81 2.68 3.12 1.32 -0.77%
DY 2.27 2.03 2.13 4.48 5.49 6.28 6.25 -15.51%
P/NAPS 0.41 0.47 0.73 0.55 0.39 0.48 0.36 2.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 29/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 2.12 2.05 3.55 2.61 1.93 1.86 1.71 -
P/RPS 11.26 16.74 13.32 11.70 7.65 9.21 12.91 -2.25%
P/EPS 76.26 32.13 46.28 34.62 39.55 31.23 80.66 -0.92%
EY 1.31 3.11 2.16 2.89 2.53 3.20 1.24 0.91%
DY 2.36 2.44 2.25 4.60 5.18 6.45 5.85 -14.02%
P/NAPS 0.39 0.40 0.69 0.53 0.42 0.47 0.38 0.43%

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