[DAIMAN] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 56.31%
YoY- 65.07%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 57,467 41,537 52,253 41,512 33,466 28,042 19,612 19.61%
PBT 11,764 10,700 35,147 17,662 13,150 6,388 2,703 27.76%
Tax -7,151 -4,153 -3,918 -2,652 -4,066 -1,192 -694 47.48%
NP 4,613 6,547 31,229 15,010 9,084 5,196 2,009 14.85%
-
NP to SH 4,613 6,547 31,229 15,010 9,093 5,102 2,008 14.86%
-
Tax Rate 60.79% 38.81% 11.15% 15.02% 30.92% 18.66% 25.68% -
Total Cost 52,854 34,990 21,024 26,502 24,382 22,846 17,603 20.10%
-
Net Worth 1,080,579 1,060,992 1,012,889 989,438 964,026 916,700 927,907 2.56%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,080,579 1,060,992 1,012,889 989,438 964,026 916,700 927,907 2.56%
NOSH 210,639 210,514 210,579 210,518 210,486 207,398 211,368 -0.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.03% 15.76% 59.76% 36.16% 27.14% 18.53% 10.24% -
ROE 0.43% 0.62% 3.08% 1.52% 0.94% 0.56% 0.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.28 19.73 24.81 19.72 15.90 13.52 9.28 19.67%
EPS 2.19 3.11 14.83 7.13 4.32 2.46 0.95 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.13 5.04 4.81 4.70 4.58 4.42 4.39 2.62%
Adjusted Per Share Value based on latest NOSH - 210,518
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.34 19.76 24.86 19.75 15.92 13.34 9.33 19.61%
EPS 2.19 3.11 14.86 7.14 4.33 2.43 0.96 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1412 5.048 4.8191 4.7075 4.5866 4.3615 4.4148 2.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.58 2.88 1.99 1.85 1.94 1.64 1.23 -
P/RPS 9.46 14.60 8.02 9.38 12.20 12.13 13.26 -5.47%
P/EPS 117.81 92.60 13.42 25.95 44.91 66.67 129.47 -1.55%
EY 0.85 1.08 7.45 3.85 2.23 1.50 0.77 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.41 0.39 0.42 0.37 0.28 10.14%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 23/05/13 29/05/12 25/05/11 21/05/10 21/05/09 -
Price 2.55 3.36 2.77 1.80 1.94 1.57 1.35 -
P/RPS 9.35 17.03 11.16 9.13 12.20 11.61 14.55 -7.10%
P/EPS 116.44 108.04 18.68 25.25 44.91 63.82 142.11 -3.26%
EY 0.86 0.93 5.35 3.96 2.23 1.57 0.70 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.58 0.38 0.42 0.36 0.31 8.28%

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