[DAIMAN] QoQ Cumulative 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- -52.73%
YoY- 219.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,255 110,134 68,597 28,021 190,454 143,496 91,243 49.34%
PBT 95,339 65,686 54,986 43,694 81,257 64,587 29,441 119.35%
Tax -32,421 -18,916 -14,763 -11,143 -12,397 -11,595 -7,678 161.93%
NP 62,918 46,770 40,223 32,551 68,860 52,992 21,763 103.33%
-
NP to SH 62,918 46,770 40,223 32,551 68,860 52,992 21,763 103.33%
-
Tax Rate 34.01% 28.80% 26.85% 25.50% 15.26% 17.95% 26.08% -
Total Cost 103,337 63,364 28,374 -4,530 121,594 90,504 69,480 30.39%
-
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% 4.41% 3.81% 3.06% 6.69% 5.23% 2.18% -
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 52.30 32.57 13.31 90.44 68.13 43.31 49.40%
EPS 29.88 22.21 19.10 15.46 32.70 25.16 10.33 103.40%
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 52.40 32.64 13.33 90.61 68.27 43.41 49.34%
EPS 29.94 22.25 19.14 15.49 32.76 25.21 10.35 103.41%
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 5.51 9.49 20.44 2.96 2.92 4.18 9.07%
P/EPS 12.58 12.97 16.18 17.59 8.20 7.91 17.52 -19.86%
EY 7.95 7.71 6.18 5.68 12.20 12.64 5.71 24.76%
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 6.42 9.15 25.17 2.89 4.07 4.20 4.72%
P/EPS 11.88 15.13 15.60 21.67 7.98 11.01 17.62 -23.16%
EY 8.42 6.61 6.41 4.61 12.53 9.08 5.68 30.10%
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