[DAIMAN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 36.04%
YoY- -33.12%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 143,496 91,243 44,959 170,477 117,373 75,861 42,783 123.90%
PBT 64,587 29,441 14,020 50,533 37,442 19,779 7,670 313.36%
Tax -11,595 -7,678 -3,830 -11,747 -8,931 -6,278 -3,772 111.26%
NP 52,992 21,763 10,190 38,786 28,511 13,501 3,898 468.70%
-
NP to SH 52,992 21,763 10,190 38,786 28,511 13,501 3,898 468.70%
-
Tax Rate 17.95% 26.08% 27.32% 23.25% 23.85% 31.74% 49.18% -
Total Cost 90,504 69,480 34,769 131,691 88,862 62,360 38,885 75.53%
-
Net Worth 1,013,082 996,505 985,313 977,019 989,672 996,251 988,195 1.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 21,056 - - - -
Div Payout % - - - 54.29% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,013,082 996,505 985,313 977,019 989,672 996,251 988,195 1.67%
NOSH 210,620 210,677 210,537 210,564 210,568 210,624 210,702 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 36.93% 23.85% 22.67% 22.75% 24.29% 17.80% 9.11% -
ROE 5.23% 2.18% 1.03% 3.97% 2.88% 1.36% 0.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.13 43.31 21.35 80.96 55.74 36.02 20.30 123.99%
EPS 25.16 10.33 4.84 18.42 13.54 6.41 1.85 468.85%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.81 4.73 4.68 4.64 4.70 4.73 4.69 1.69%
Adjusted Per Share Value based on latest NOSH - 210,553
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 68.27 43.41 21.39 81.11 55.84 36.09 20.36 123.86%
EPS 25.21 10.35 4.85 18.45 13.56 6.42 1.85 469.60%
DPS 0.00 0.00 0.00 10.02 0.00 0.00 0.00 -
NAPS 4.82 4.7412 4.6879 4.6485 4.7087 4.74 4.7016 1.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.99 1.81 1.87 1.82 1.85 1.83 1.78 -
P/RPS 2.92 4.18 8.76 2.25 3.32 5.08 8.77 -51.92%
P/EPS 7.91 17.52 38.64 9.88 13.66 28.55 96.22 -81.06%
EY 12.64 5.71 2.59 10.12 7.32 3.50 1.04 427.81%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.40 0.39 0.39 0.39 0.38 5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 -
Price 2.77 1.82 1.90 1.93 1.80 1.88 1.92 -
P/RPS 4.07 4.20 8.90 2.38 3.23 5.22 9.46 -42.98%
P/EPS 11.01 17.62 39.26 10.48 13.29 29.33 103.78 -77.55%
EY 9.08 5.68 2.55 9.54 7.52 3.41 0.96 346.63%
DY 0.00 0.00 0.00 5.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.41 0.42 0.38 0.40 0.41 25.99%

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