[DAIMAN] YoY Annualized Quarter 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- 6.79%
YoY- 61.2%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 171,194 203,942 137,194 182,486 151,722 180,164 135,318 3.99%
PBT 36,420 27,790 109,972 58,882 39,558 88,778 49,306 -4.92%
Tax -12,640 -11,930 -29,526 -15,356 -12,556 -16,088 -9,228 5.38%
NP 23,780 15,860 80,446 43,526 27,002 72,690 40,078 -8.32%
-
NP to SH 23,780 15,860 80,446 43,526 27,002 72,698 39,902 -8.26%
-
Tax Rate 34.71% 42.93% 26.85% 26.08% 31.74% 18.12% 18.72% -
Total Cost 147,414 188,082 56,748 138,960 124,720 107,474 95,240 7.54%
-
Net Worth 1,092,196 1,074,862 1,055,064 996,505 996,251 975,062 947,936 2.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,092,196 1,074,862 1,055,064 996,505 996,251 975,062 947,936 2.38%
NOSH 210,442 210,344 210,591 210,677 210,624 210,596 211,121 -0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.89% 7.78% 58.64% 23.85% 17.80% 40.35% 29.62% -
ROE 2.18% 1.48% 7.62% 4.37% 2.71% 7.46% 4.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.35 96.96 65.15 86.62 72.03 85.55 64.09 4.05%
EPS 11.30 7.54 38.20 20.66 12.82 34.52 18.90 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 5.11 5.01 4.73 4.73 4.63 4.49 2.44%
Adjusted Per Share Value based on latest NOSH - 210,436
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.45 97.03 65.27 86.82 72.19 85.72 64.38 3.99%
EPS 11.31 7.55 38.27 20.71 12.85 34.59 18.98 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1964 5.114 5.0198 4.7412 4.74 4.6391 4.5101 2.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.18 2.65 3.09 1.81 1.83 1.78 1.50 -
P/RPS 2.68 2.73 4.74 2.09 2.54 2.08 2.34 2.28%
P/EPS 19.29 35.15 8.09 8.76 14.27 5.16 7.94 15.93%
EY 5.18 2.85 12.36 11.41 7.01 19.39 12.60 -13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.62 0.38 0.39 0.38 0.33 4.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 25/02/14 22/02/13 28/02/12 28/02/11 24/02/10 -
Price 2.15 2.65 2.98 1.82 1.88 1.83 1.51 -
P/RPS 2.64 2.73 4.57 2.10 2.61 2.14 2.36 1.88%
P/EPS 19.03 35.15 7.80 8.81 14.66 5.30 7.99 15.55%
EY 5.26 2.85 12.82 11.35 6.82 18.86 12.52 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.59 0.38 0.40 0.40 0.34 3.16%

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