[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 5.09%
YoY- 161.42%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 198,100 217,860 112,084 179,836 171,132 141,832 143,860 5.47%
PBT 56,776 28,668 174,776 56,080 30,680 57,328 56,172 0.17%
Tax -17,452 -13,028 -44,572 -15,320 -15,088 -6,180 -13,300 4.63%
NP 39,324 15,640 130,204 40,760 15,592 51,148 42,872 -1.42%
-
NP to SH 39,324 15,640 130,204 40,760 15,592 51,164 42,896 -1.43%
-
Tax Rate 30.74% 45.44% 25.50% 27.32% 49.18% 10.78% 23.68% -
Total Cost 158,776 202,220 -18,120 139,076 155,540 90,684 100,988 7.82%
-
Net Worth 1,100,987 1,086,811 1,065,382 985,313 988,195 950,369 941,773 2.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,100,987 1,086,811 1,065,382 985,313 988,195 950,369 941,773 2.63%
NOSH 210,513 210,215 210,549 210,537 210,702 210,724 210,687 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.85% 7.18% 116.17% 22.67% 9.11% 36.06% 29.80% -
ROE 3.57% 1.44% 12.22% 4.14% 1.58% 5.38% 4.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 94.10 103.64 53.23 85.42 81.22 67.31 68.28 5.48%
EPS 18.68 7.44 61.84 19.36 7.40 24.28 20.36 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.17 5.06 4.68 4.69 4.51 4.47 2.65%
Adjusted Per Share Value based on latest NOSH - 210,537
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 94.25 103.65 53.33 85.56 81.42 67.48 68.45 5.47%
EPS 18.71 7.44 61.95 19.39 7.42 24.34 20.41 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2383 5.1708 5.0689 4.6879 4.7016 4.5217 4.4808 2.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.08 3.50 2.72 1.87 1.78 1.71 1.53 -
P/RPS 2.21 3.38 5.11 2.19 2.19 2.54 2.24 -0.22%
P/EPS 11.13 47.04 4.40 9.66 24.05 7.04 7.51 6.77%
EY 8.98 2.13 22.74 10.35 4.16 14.20 13.31 -6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.68 0.54 0.40 0.38 0.38 0.34 2.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 26/11/13 27/11/12 24/11/11 24/11/10 25/11/09 -
Price 2.30 3.12 3.35 1.90 1.92 1.79 1.60 -
P/RPS 2.44 3.01 6.29 2.22 2.36 2.66 2.34 0.69%
P/EPS 12.31 41.94 5.42 9.81 25.95 7.37 7.86 7.76%
EY 8.12 2.38 18.46 10.19 3.85 13.56 12.73 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.66 0.41 0.41 0.40 0.36 3.39%

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