[DAIMAN] QoQ Annualized 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- 89.09%
YoY- 219.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized 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 166,255 146,845 137,194 112,084 190,454 191,328 182,486 -6.03%
PBT 95,339 87,581 109,972 174,776 81,257 86,116 58,882 38.00%
Tax -32,421 -25,221 -29,526 -44,572 -12,397 -15,460 -15,356 64.80%
NP 62,918 62,360 80,446 130,204 68,860 70,656 43,526 27.93%
-
NP to SH 62,918 62,360 80,446 130,204 68,860 70,656 43,526 27.93%
-
Tax Rate 34.01% 28.80% 26.85% 25.50% 15.26% 17.95% 26.08% -
Total Cost 103,337 84,485 56,748 -18,120 121,594 120,672 138,960 -17.96%
-
Net Worth 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 996,505 5.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,845 - - - 25,269 - - -
Div Payout % 26.77% - - - 36.70% - - -
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 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 996,505 5.81%
NOSH 210,568 210,580 210,591 210,549 210,581 210,620 210,677 -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 37.84% 42.47% 58.64% 116.17% 36.16% 36.93% 23.85% -
ROE 5.80% 5.88% 7.62% 12.22% 6.69% 6.97% 4.37% -
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 78.96 69.73 65.15 53.23 90.44 90.84 86.62 -6.00%
EPS 29.88 29.61 38.20 61.84 32.70 33.55 20.66 27.97%
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 79.10 69.87 65.27 53.33 90.61 91.03 86.82 -6.03%
EPS 29.94 29.67 38.27 61.95 32.76 33.62 20.71 27.94%
DPS 8.01 0.00 0.00 0.00 12.02 0.00 0.00 -
NAPS 5.1595 5.0496 5.0198 5.0689 4.8993 4.82 4.7412 5.81%
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 4.76 4.13 4.74 5.11 2.96 2.19 2.09 73.36%
P/EPS 12.58 9.73 8.09 4.40 8.20 5.93 8.76 27.37%
EY 7.95 10.28 12.36 22.74 12.20 16.86 11.41 -21.45%
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 4.50 4.82 4.57 6.29 2.89 3.05 2.10 66.44%
P/EPS 11.88 11.35 7.80 5.42 7.98 8.26 8.81 22.12%
EY 8.42 8.81 12.82 18.46 12.53 12.11 11.35 -18.09%
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