[DAIMAN] QoQ TTM 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- 4.37%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 173,517 190,455 196,601 185,860 172,652 170,476 159,949 5.57%
PBT 110,933 81,259 77,680 60,195 56,882 50,532 52,807 63.95%
Tax -19,711 -12,398 -14,412 -13,146 -11,804 -11,746 -11,737 41.24%
NP 91,222 68,861 63,268 47,049 45,078 38,786 41,070 70.15%
-
NP to SH 91,222 68,861 63,268 47,049 45,078 38,786 41,064 70.16%
-
Tax Rate 17.77% 15.26% 18.55% 21.84% 20.75% 23.24% 22.23% -
Total Cost 82,295 121,594 133,333 138,811 127,574 131,690 118,879 -21.72%
-
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 25,254 21,055 21,055 21,055 21,055 25,291 -0.09%
Div Payout % 27.68% 36.67% 33.28% 44.75% 46.71% 54.29% 61.59% -
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 52.57% 36.16% 32.18% 25.31% 26.11% 22.75% 25.68% -
ROE 8.56% 6.69% 6.25% 4.73% 4.57% 3.97% 4.15% -
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 82.41 90.50 93.36 88.32 82.01 80.97 75.98 5.55%
EPS 43.33 32.72 30.04 22.36 21.41 18.42 19.51 70.14%
DPS 12.00 12.00 10.00 10.00 10.00 10.00 12.00 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 82.56 90.61 93.54 88.43 82.14 81.11 76.10 5.57%
EPS 43.40 32.76 30.10 22.38 21.45 18.45 19.54 70.15%
DPS 12.02 12.02 10.02 10.02 10.02 10.02 12.03 -0.05%
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 3.30 2.96 2.13 2.05 2.28 2.25 2.43 22.60%
P/EPS 6.28 8.19 6.62 8.10 8.73 9.88 9.48 -23.98%
EY 15.93 12.21 15.10 12.35 11.45 10.12 10.54 31.66%
DY 4.41 4.48 5.03 5.52 5.35 5.49 6.49 -22.69%
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 4.06 2.88 2.97 2.06 2.32 2.38 2.37 43.12%
P/EPS 7.73 7.98 9.22 8.14 8.87 10.48 9.23 -11.14%
EY 12.93 12.54 10.85 12.28 11.27 9.54 10.84 12.46%
DY 3.58 4.60 3.61 5.49 5.26 5.18 6.67 -33.93%
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