[DAIMAN] QoQ TTM 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- 16.84%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 185,860 172,652 170,476 159,949 151,903 173,449 166,124 7.73%
PBT 60,195 56,882 50,532 52,807 48,295 66,244 72,906 -11.93%
Tax -13,146 -11,804 -11,746 -11,737 -13,151 -17,144 -14,917 -8.04%
NP 47,049 45,078 38,786 41,070 35,144 49,100 57,989 -12.95%
-
NP to SH 47,049 45,078 38,786 41,064 35,147 49,104 57,997 -12.96%
-
Tax Rate 21.84% 20.75% 23.24% 22.23% 27.23% 25.88% 20.46% -
Total Cost 138,811 127,574 131,690 118,879 116,759 124,349 108,135 18.02%
-
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 21,055 21,055 25,291 25,291 25,291 25,291 -11.45%
Div Payout % 44.75% 46.71% 54.29% 61.59% 71.96% 51.51% 43.61% -
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 25.31% 26.11% 22.75% 25.68% 23.14% 28.31% 34.91% -
ROE 4.73% 4.57% 3.97% 4.15% 3.53% 4.97% 6.88% -
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 88.32 82.01 80.97 75.98 72.13 82.32 78.82 7.84%
EPS 22.36 21.41 18.42 19.51 16.69 23.30 27.52 -12.87%
DPS 10.00 10.00 10.00 12.00 12.00 12.00 12.00 -11.39%
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 88.43 82.14 81.11 76.10 72.27 82.52 79.04 7.73%
EPS 22.38 21.45 18.45 19.54 16.72 23.36 27.59 -12.96%
DPS 10.02 10.02 10.02 12.03 12.03 12.03 12.03 -11.42%
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 2.05 2.28 2.25 2.43 2.54 2.16 2.42 -10.42%
P/EPS 8.10 8.73 9.88 9.48 10.96 7.64 6.94 10.80%
EY 12.35 11.45 10.12 10.54 9.12 13.09 14.41 -9.73%
DY 5.52 5.35 5.49 6.49 6.56 6.74 6.28 -8.20%
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 2.06 2.32 2.38 2.37 2.61 2.33 2.36 -8.62%
P/EPS 8.14 8.87 10.48 9.23 11.26 8.24 6.76 13.12%
EY 12.28 11.27 9.54 10.84 8.88 12.14 14.79 -11.61%
DY 5.49 5.26 5.18 6.67 6.38 6.25 6.45 -10.14%
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