[DAIMAN] QoQ Cumulative 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- 143.5%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 68,597 28,021 190,454 143,496 91,243 44,959 170,477 -45.40%
PBT 54,986 43,694 81,257 64,587 29,441 14,020 50,533 5.77%
Tax -14,763 -11,143 -12,397 -11,595 -7,678 -3,830 -11,747 16.40%
NP 40,223 32,551 68,860 52,992 21,763 10,190 38,786 2.44%
-
NP to SH 40,223 32,551 68,860 52,992 21,763 10,190 38,786 2.44%
-
Tax Rate 26.85% 25.50% 15.26% 17.95% 26.08% 27.32% 23.25% -
Total Cost 28,374 -4,530 121,594 90,504 69,480 34,769 131,691 -63.95%
-
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 3.81% 3.06% 6.69% 5.23% 2.18% 1.03% 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 32.57 13.31 90.44 68.13 43.31 21.35 80.96 -45.41%
EPS 19.10 15.46 32.70 25.16 10.33 4.84 18.42 2.43%
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 32.64 13.33 90.61 68.27 43.41 21.39 81.11 -45.40%
EPS 19.14 15.49 32.76 25.21 10.35 4.85 18.45 2.47%
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 9.49 20.44 2.96 2.92 4.18 8.76 2.25 160.36%
P/EPS 16.18 17.59 8.20 7.91 17.52 38.64 9.88 38.81%
EY 6.18 5.68 12.20 12.64 5.71 2.59 10.12 -27.95%
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 9.15 25.17 2.89 4.07 4.20 8.90 2.38 144.81%
P/EPS 15.60 21.67 7.98 11.01 17.62 39.26 10.48 30.27%
EY 6.41 4.61 12.53 9.08 5.68 2.55 9.54 -23.23%
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