[DAIMAN] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -5.55%
YoY- -33.12%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 196,601 185,860 172,652 170,476 159,949 151,903 173,449 8.70%
PBT 77,680 60,195 56,882 50,532 52,807 48,295 66,244 11.19%
Tax -14,412 -13,146 -11,804 -11,746 -11,737 -13,151 -17,144 -10.91%
NP 63,268 47,049 45,078 38,786 41,070 35,144 49,100 18.39%
-
NP to SH 63,268 47,049 45,078 38,786 41,064 35,147 49,104 18.38%
-
Tax Rate 18.55% 21.84% 20.75% 23.24% 22.23% 27.23% 25.88% -
Total Cost 133,333 138,811 127,574 131,690 118,879 116,759 124,349 4.75%
-
Net Worth 1,012,889 995,364 985,313 976,967 989,438 996,100 988,195 1.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 21,055 21,055 21,055 21,055 25,291 25,291 25,291 -11.49%
Div Payout % 33.28% 44.75% 46.71% 54.29% 61.59% 71.96% 51.51% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,012,889 995,364 985,313 976,967 989,438 996,100 988,195 1.65%
NOSH 210,579 210,436 210,537 210,553 210,518 210,592 210,702 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.18% 25.31% 26.11% 22.75% 25.68% 23.14% 28.31% -
ROE 6.25% 4.73% 4.57% 3.97% 4.15% 3.53% 4.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.36 88.32 82.01 80.97 75.98 72.13 82.32 8.74%
EPS 30.04 22.36 21.41 18.42 19.51 16.69 23.30 18.43%
DPS 10.00 10.00 10.00 10.00 12.00 12.00 12.00 -11.43%
NAPS 4.81 4.73 4.68 4.64 4.70 4.73 4.69 1.69%
Adjusted Per Share Value based on latest NOSH - 210,553
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.54 88.43 82.14 81.11 76.10 72.27 82.52 8.70%
EPS 30.10 22.38 21.45 18.45 19.54 16.72 23.36 18.39%
DPS 10.02 10.02 10.02 10.02 12.03 12.03 12.03 -11.46%
NAPS 4.8191 4.7357 4.6879 4.6482 4.7075 4.7392 4.7016 1.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.99 1.81 1.87 1.82 1.85 1.83 1.78 -
P/RPS 2.13 2.05 2.28 2.25 2.43 2.54 2.16 -0.92%
P/EPS 6.62 8.10 8.73 9.88 9.48 10.96 7.64 -9.10%
EY 15.10 12.35 11.45 10.12 10.54 9.12 13.09 9.98%
DY 5.03 5.52 5.35 5.49 6.49 6.56 6.74 -17.70%
P/NAPS 0.41 0.38 0.40 0.39 0.39 0.39 0.38 5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 -
Price 2.77 1.82 1.90 1.93 1.80 1.88 1.92 -
P/RPS 2.97 2.06 2.32 2.38 2.37 2.61 2.33 17.54%
P/EPS 9.22 8.14 8.87 10.48 9.23 11.26 8.24 7.77%
EY 10.85 12.28 11.27 9.54 10.84 8.88 12.14 -7.20%
DY 3.61 5.49 5.26 5.18 6.67 6.38 6.25 -30.62%
P/NAPS 0.58 0.38 0.41 0.42 0.38 0.40 0.41 25.99%

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