[DAIMAN] QoQ 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- 13.58%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter 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 46,958 52,253 46,285 44,959 53,104 41,512 -23.03%
PBT 43,694 16,670 35,147 15,422 14,020 13,091 17,662 82.81%
Tax -11,143 -802 -3,918 -3,848 -3,830 -2,816 -2,652 160.15%
NP 32,551 15,868 31,229 11,574 10,190 10,275 15,010 67.46%
-
NP to SH 32,551 15,868 31,229 11,574 10,190 10,275 15,010 67.46%
-
Tax Rate 25.50% 4.81% 11.15% 24.95% 27.32% 21.51% 15.02% -
Total Cost -4,530 31,090 21,024 34,711 34,769 42,829 26,502 -
-
Net Worth 1,065,382 1,029,105 1,012,889 995,364 985,313 976,967 989,438 5.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 25,254 - - - 21,055 - -
Div Payout % - 159.15% - - - 204.92% - -
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 1,029,105 1,012,889 995,364 985,313 976,967 989,438 5.04%
NOSH 210,549 210,450 210,579 210,436 210,537 210,553 210,518 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% 33.79% 59.76% 25.01% 22.67% 19.35% 36.16% -
ROE 3.06% 1.54% 3.08% 1.16% 1.03% 1.05% 1.52% -
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 22.31 24.81 21.99 21.35 25.22 19.72 -23.03%
EPS 15.46 7.54 14.83 5.50 4.84 4.88 7.13 67.44%
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 22.34 24.86 22.02 21.39 25.27 19.75 -23.03%
EPS 15.49 7.55 14.86 5.51 4.85 4.89 7.14 67.50%
DPS 0.00 12.02 0.00 0.00 0.00 10.02 0.00 -
NAPS 5.0689 4.8963 4.8191 4.7357 4.6879 4.6482 4.7075 5.05%
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 12.01 8.02 8.23 8.76 7.22 9.38 68.00%
P/EPS 17.59 35.54 13.42 32.91 38.64 37.30 25.95 -22.81%
EY 5.68 2.81 7.45 3.04 2.59 2.68 3.85 29.56%
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 11.70 11.16 8.27 8.90 7.65 9.13 96.48%
P/EPS 21.67 34.62 18.68 33.09 39.26 39.55 25.25 -9.68%
EY 4.61 2.89 5.35 3.02 2.55 2.53 3.96 10.65%
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