[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 73.18%
YoY- -62.86%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 179,836 170,477 156,497 151,722 171,132 166,125 164,730 6.00%
PBT 56,080 50,533 49,922 39,558 30,680 72,906 76,720 -18.80%
Tax -15,320 -11,747 -11,908 -12,556 -15,088 -14,917 -16,146 -3.43%
NP 40,760 38,786 38,014 27,002 15,592 57,989 60,573 -23.15%
-
NP to SH 40,760 38,786 38,014 27,002 15,592 57,996 60,590 -23.16%
-
Tax Rate 27.32% 23.25% 23.85% 31.74% 49.18% 20.46% 21.05% -
Total Cost 139,076 131,691 118,482 124,720 155,540 108,136 104,157 21.19%
-
Net Worth 985,313 977,019 989,672 996,251 988,195 951,980 964,452 1.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 21,056 - - - 25,273 - -
Div Payout % - 54.29% - - - 43.58% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 985,313 977,019 989,672 996,251 988,195 951,980 964,452 1.43%
NOSH 210,537 210,564 210,568 210,624 210,702 210,615 210,579 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.67% 22.75% 24.29% 17.80% 9.11% 34.91% 36.77% -
ROE 4.14% 3.97% 3.84% 2.71% 1.58% 6.09% 6.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.42 80.96 74.32 72.03 81.22 78.88 78.23 6.02%
EPS 19.36 18.42 18.05 12.82 7.40 27.54 28.77 -23.15%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 4.68 4.64 4.70 4.73 4.69 4.52 4.58 1.44%
Adjusted Per Share Value based on latest NOSH - 210,592
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.56 81.11 74.46 72.19 81.42 79.04 78.38 6.00%
EPS 19.39 18.45 18.09 12.85 7.42 27.59 28.83 -23.18%
DPS 0.00 10.02 0.00 0.00 0.00 12.02 0.00 -
NAPS 4.6879 4.6485 4.7087 4.74 4.7016 4.5293 4.5887 1.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.87 1.82 1.85 1.83 1.78 1.91 1.94 -
P/RPS 2.19 2.25 2.49 2.54 2.19 2.42 2.48 -7.93%
P/EPS 9.66 9.88 10.25 14.27 24.05 6.94 6.74 27.03%
EY 10.35 10.12 9.76 7.01 4.16 14.42 14.83 -21.26%
DY 0.00 5.49 0.00 0.00 0.00 6.28 0.00 -
P/NAPS 0.40 0.39 0.39 0.39 0.38 0.42 0.42 -3.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 25/05/11 -
Price 1.90 1.93 1.80 1.88 1.92 1.86 1.94 -
P/RPS 2.22 2.38 2.42 2.61 2.36 2.36 2.48 -7.09%
P/EPS 9.81 10.48 9.97 14.66 25.95 6.75 6.74 28.34%
EY 10.19 9.54 10.03 6.82 3.85 14.80 14.83 -22.07%
DY 0.00 5.18 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 0.41 0.42 0.38 0.40 0.41 0.41 0.42 -1.58%

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