[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 62.33%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 137,194 112,084 190,454 191,328 182,486 179,836 170,477 -13.44%
PBT 109,972 174,776 81,257 86,116 58,882 56,080 50,533 67.69%
Tax -29,526 -44,572 -12,397 -15,460 -15,356 -15,320 -11,747 84.55%
NP 80,446 130,204 68,860 70,656 43,526 40,760 38,786 62.42%
-
NP to SH 80,446 130,204 68,860 70,656 43,526 40,760 38,786 62.42%
-
Tax Rate 26.85% 25.50% 15.26% 17.95% 26.08% 27.32% 23.25% -
Total Cost 56,748 -18,120 121,594 120,672 138,960 139,076 131,691 -42.86%
-
Net Worth 1,055,064 1,065,382 1,029,741 1,013,082 996,505 985,313 977,019 5.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 25,269 - - - 21,056 -
Div Payout % - - 36.70% - - - 54.29% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,055,064 1,065,382 1,029,741 1,013,082 996,505 985,313 977,019 5.24%
NOSH 210,591 210,549 210,581 210,620 210,677 210,537 210,564 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 58.64% 116.17% 36.16% 36.93% 23.85% 22.67% 22.75% -
ROE 7.62% 12.22% 6.69% 6.97% 4.37% 4.14% 3.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.15 53.23 90.44 90.84 86.62 85.42 80.96 -13.44%
EPS 38.20 61.84 32.70 33.55 20.66 19.36 18.42 62.40%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 5.01 5.06 4.89 4.81 4.73 4.68 4.64 5.23%
Adjusted Per Share Value based on latest NOSH - 210,579
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.27 53.33 90.61 91.03 86.82 85.56 81.11 -13.45%
EPS 38.27 61.95 32.76 33.62 20.71 19.39 18.45 62.42%
DPS 0.00 0.00 12.02 0.00 0.00 0.00 10.02 -
NAPS 5.0198 5.0689 4.8993 4.82 4.7412 4.6879 4.6485 5.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.09 2.72 2.68 1.99 1.81 1.87 1.82 -
P/RPS 4.74 5.11 2.96 2.19 2.09 2.19 2.25 64.11%
P/EPS 8.09 4.40 8.20 5.93 8.76 9.66 9.88 -12.44%
EY 12.36 22.74 12.20 16.86 11.41 10.35 10.12 14.21%
DY 0.00 0.00 4.48 0.00 0.00 0.00 5.49 -
P/NAPS 0.62 0.54 0.55 0.41 0.38 0.40 0.39 36.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 23/05/13 22/02/13 27/11/12 28/08/12 -
Price 2.98 3.35 2.61 2.77 1.82 1.90 1.93 -
P/RPS 4.57 6.29 2.89 3.05 2.10 2.22 2.38 54.30%
P/EPS 7.80 5.42 7.98 8.26 8.81 9.81 10.48 -17.82%
EY 12.82 18.46 12.53 12.11 11.35 10.19 9.54 21.70%
DY 0.00 0.00 4.60 0.00 0.00 0.00 5.18 -
P/NAPS 0.59 0.66 0.53 0.58 0.38 0.41 0.42 25.35%

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