[DAIMAN] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 56.31%
YoY- 65.07%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,285 44,959 53,104 41,512 33,077 42,783 42,577 5.69%
PBT 15,422 14,020 13,091 17,662 12,109 7,670 15,366 0.24%
Tax -3,848 -3,830 -2,816 -2,652 -2,506 -3,772 -2,807 23.28%
NP 11,574 10,190 10,275 15,010 9,603 3,898 12,559 -5.27%
-
NP to SH 11,574 10,190 10,275 15,010 9,603 3,898 12,553 -5.24%
-
Tax Rate 24.95% 27.32% 21.51% 15.02% 20.70% 49.18% 18.27% -
Total Cost 34,711 34,769 42,829 26,502 23,474 38,885 30,018 10.11%
-
Net Worth 995,364 985,313 976,967 989,438 996,100 988,195 843,053 11.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 21,055 - - - 25,291 -
Div Payout % - - 204.92% - - - 201.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 995,364 985,313 976,967 989,438 996,100 988,195 843,053 11.65%
NOSH 210,436 210,537 210,553 210,518 210,592 210,702 210,763 -0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.01% 22.67% 19.35% 36.16% 29.03% 9.11% 29.50% -
ROE 1.16% 1.03% 1.05% 1.52% 0.96% 0.39% 1.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.99 21.35 25.22 19.72 15.71 20.30 20.20 5.79%
EPS 5.50 4.84 4.88 7.13 4.56 1.85 5.96 -5.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 12.00 -
NAPS 4.73 4.68 4.64 4.70 4.73 4.69 4.00 11.76%
Adjusted Per Share Value based on latest NOSH - 210,518
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.02 21.39 25.27 19.75 15.74 20.36 20.26 5.68%
EPS 5.51 4.85 4.89 7.14 4.57 1.85 5.97 -5.18%
DPS 0.00 0.00 10.02 0.00 0.00 0.00 12.03 -
NAPS 4.7357 4.6879 4.6482 4.7075 4.7392 4.7016 4.0111 11.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.81 1.87 1.82 1.85 1.83 1.78 1.91 -
P/RPS 8.23 8.76 7.22 9.38 11.65 8.77 9.45 -8.76%
P/EPS 32.91 38.64 37.30 25.95 40.13 96.22 32.07 1.73%
EY 3.04 2.59 2.68 3.85 2.49 1.04 3.12 -1.70%
DY 0.00 0.00 5.49 0.00 0.00 0.00 6.28 -
P/NAPS 0.38 0.40 0.39 0.39 0.39 0.38 0.48 -14.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 24/08/11 -
Price 1.82 1.90 1.93 1.80 1.88 1.92 1.86 -
P/RPS 8.27 8.90 7.65 9.13 11.97 9.46 9.21 -6.89%
P/EPS 33.09 39.26 39.55 25.25 41.23 103.78 31.23 3.91%
EY 3.02 2.55 2.53 3.96 2.43 0.96 3.20 -3.76%
DY 0.00 0.00 5.18 0.00 0.00 0.00 6.45 -
P/NAPS 0.38 0.41 0.42 0.38 0.40 0.41 0.47 -13.15%

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