[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 113.57%
YoY- 61.2%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 28,021 190,454 143,496 91,243 44,959 170,477 117,373 -61.48%
PBT 43,694 81,257 64,587 29,441 14,020 50,533 37,442 10.83%
Tax -11,143 -12,397 -11,595 -7,678 -3,830 -11,747 -8,931 15.88%
NP 32,551 68,860 52,992 21,763 10,190 38,786 28,511 9.22%
-
NP to SH 32,551 68,860 52,992 21,763 10,190 38,786 28,511 9.22%
-
Tax Rate 25.50% 15.26% 17.95% 26.08% 27.32% 23.25% 23.85% -
Total Cost -4,530 121,594 90,504 69,480 34,769 131,691 88,862 -
-
Net Worth 1,065,382 1,029,741 1,013,082 996,505 985,313 977,019 989,672 5.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 25,269 - - - 21,056 - -
Div Payout % - 36.70% - - - 54.29% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,065,382 1,029,741 1,013,082 996,505 985,313 977,019 989,672 5.03%
NOSH 210,549 210,581 210,620 210,677 210,537 210,564 210,568 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 116.17% 36.16% 36.93% 23.85% 22.67% 22.75% 24.29% -
ROE 3.06% 6.69% 5.23% 2.18% 1.03% 3.97% 2.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.31 90.44 68.13 43.31 21.35 80.96 55.74 -61.47%
EPS 15.46 32.70 25.16 10.33 4.84 18.42 13.54 9.23%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.06 4.89 4.81 4.73 4.68 4.64 4.70 5.03%
Adjusted Per Share Value based on latest NOSH - 210,436
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.33 90.61 68.27 43.41 21.39 81.11 55.84 -61.48%
EPS 15.49 32.76 25.21 10.35 4.85 18.45 13.56 9.26%
DPS 0.00 12.02 0.00 0.00 0.00 10.02 0.00 -
NAPS 5.0689 4.8993 4.82 4.7412 4.6879 4.6485 4.7087 5.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.72 2.68 1.99 1.81 1.87 1.82 1.85 -
P/RPS 20.44 2.96 2.92 4.18 8.76 2.25 3.32 235.54%
P/EPS 17.59 8.20 7.91 17.52 38.64 9.88 13.66 18.34%
EY 5.68 12.20 12.64 5.71 2.59 10.12 7.32 -15.54%
DY 0.00 4.48 0.00 0.00 0.00 5.49 0.00 -
P/NAPS 0.54 0.55 0.41 0.38 0.40 0.39 0.39 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 23/05/13 22/02/13 27/11/12 28/08/12 29/05/12 -
Price 3.35 2.61 2.77 1.82 1.90 1.93 1.80 -
P/RPS 25.17 2.89 4.07 4.20 8.90 2.38 3.23 292.56%
P/EPS 21.67 7.98 11.01 17.62 39.26 10.48 13.29 38.49%
EY 4.61 12.53 9.08 5.68 2.55 9.54 7.52 -27.81%
DY 0.00 4.60 0.00 0.00 0.00 5.18 0.00 -
P/NAPS 0.66 0.53 0.58 0.38 0.41 0.42 0.38 44.44%

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