[DAIMAN] QoQ 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- 169.82%
YoY- 108.05%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,576 28,021 46,958 52,253 46,285 44,959 53,104 -16.38%
PBT 11,292 43,694 16,670 35,147 15,422 14,020 13,091 -9.36%
Tax -3,620 -11,143 -802 -3,918 -3,848 -3,830 -2,816 18.17%
NP 7,672 32,551 15,868 31,229 11,574 10,190 10,275 -17.65%
-
NP to SH 7,672 32,551 15,868 31,229 11,574 10,190 10,275 -17.65%
-
Tax Rate 32.06% 25.50% 4.81% 11.15% 24.95% 27.32% 21.51% -
Total Cost 32,904 -4,530 31,090 21,024 34,711 34,769 42,829 -16.07%
-
Net Worth 1,055,953 1,065,382 1,029,105 1,012,889 995,364 985,313 976,967 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 25,254 - - - 21,055 -
Div Payout % - - 159.15% - - - 204.92% -
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 1,055,953 1,065,382 1,029,105 1,012,889 995,364 985,313 976,967 5.30%
NOSH 210,769 210,549 210,450 210,579 210,436 210,537 210,553 0.06%
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 18.91% 116.17% 33.79% 59.76% 25.01% 22.67% 19.35% -
ROE 0.73% 3.06% 1.54% 3.08% 1.16% 1.03% 1.05% -
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 19.25 13.31 22.31 24.81 21.99 21.35 25.22 -16.43%
EPS 3.64 15.46 7.54 14.83 5.50 4.84 4.88 -17.70%
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 19.31 13.33 22.34 24.86 22.02 21.39 25.27 -16.37%
EPS 3.65 15.49 7.55 14.86 5.51 4.85 4.89 -17.67%
DPS 0.00 0.00 12.02 0.00 0.00 0.00 10.02 -
NAPS 5.024 5.0689 4.8963 4.8191 4.7357 4.6879 4.6482 5.30%
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 16.05 20.44 12.01 8.02 8.23 8.76 7.22 70.08%
P/EPS 84.89 17.59 35.54 13.42 32.91 38.64 37.30 72.76%
EY 1.18 5.68 2.81 7.45 3.04 2.59 2.68 -42.03%
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 15.48 25.17 11.70 11.16 8.27 8.90 7.65 59.77%
P/EPS 81.87 21.67 34.62 18.68 33.09 39.26 39.55 62.20%
EY 1.22 4.61 2.89 5.35 3.02 2.55 2.53 -38.42%
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