[DAIMAN] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 146.36%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 44,959 53,104 41,512 33,077 42,783 42,577 33,466 21.68%
PBT 14,020 13,091 17,662 12,109 7,670 15,366 13,150 4.35%
Tax -3,830 -2,816 -2,652 -2,506 -3,772 -2,807 -4,066 -3.89%
NP 10,190 10,275 15,010 9,603 3,898 12,559 9,084 7.93%
-
NP to SH 10,190 10,275 15,010 9,603 3,898 12,553 9,093 7.86%
-
Tax Rate 27.32% 21.51% 15.02% 20.70% 49.18% 18.27% 30.92% -
Total Cost 34,769 42,829 26,502 23,474 38,885 30,018 24,382 26.60%
-
Net Worth 985,313 976,967 989,438 996,100 988,195 843,053 964,026 1.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 21,055 - - - 25,291 - -
Div Payout % - 204.92% - - - 201.48% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 985,313 976,967 989,438 996,100 988,195 843,053 964,026 1.46%
NOSH 210,537 210,553 210,518 210,592 210,702 210,763 210,486 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.67% 19.35% 36.16% 29.03% 9.11% 29.50% 27.14% -
ROE 1.03% 1.05% 1.52% 0.96% 0.39% 1.49% 0.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.35 25.22 19.72 15.71 20.30 20.20 15.90 21.64%
EPS 4.84 4.88 7.13 4.56 1.85 5.96 4.32 7.84%
DPS 0.00 10.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 4.68 4.64 4.70 4.73 4.69 4.00 4.58 1.44%
Adjusted Per Share Value based on latest NOSH - 210,592
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.39 25.27 19.75 15.74 20.36 20.26 15.92 21.69%
EPS 4.85 4.89 7.14 4.57 1.85 5.97 4.33 7.83%
DPS 0.00 10.02 0.00 0.00 0.00 12.03 0.00 -
NAPS 4.6879 4.6482 4.7075 4.7392 4.7016 4.0111 4.5866 1.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.87 1.82 1.85 1.83 1.78 1.91 1.94 -
P/RPS 8.76 7.22 9.38 11.65 8.77 9.45 12.20 -19.76%
P/EPS 38.64 37.30 25.95 40.13 96.22 32.07 44.91 -9.51%
EY 2.59 2.68 3.85 2.49 1.04 3.12 2.23 10.46%
DY 0.00 5.49 0.00 0.00 0.00 6.28 0.00 -
P/NAPS 0.40 0.39 0.39 0.39 0.38 0.48 0.42 -3.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 25/05/11 -
Price 1.90 1.93 1.80 1.88 1.92 1.86 1.94 -
P/RPS 8.90 7.65 9.13 11.97 9.46 9.21 12.20 -18.91%
P/EPS 39.26 39.55 25.25 41.23 103.78 31.23 44.91 -8.55%
EY 2.55 2.53 3.96 2.43 0.96 3.20 2.23 9.32%
DY 0.00 5.18 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 0.41 0.42 0.38 0.40 0.41 0.47 0.42 -1.58%

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