[DAIMAN] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 143.5%
YoY- 85.87%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 117,111 159,438 110,134 143,496 117,373 123,548 95,700 3.41%
PBT 19,582 25,659 65,686 64,587 37,442 57,540 31,041 -7.38%
Tax -6,521 -13,116 -18,916 -11,595 -8,931 -12,110 -5,807 1.94%
NP 13,061 12,543 46,770 52,992 28,511 45,430 25,234 -10.38%
-
NP to SH 13,061 12,543 46,770 52,992 28,511 45,443 25,061 -10.28%
-
Tax Rate 33.30% 51.12% 28.80% 17.95% 23.85% 21.05% 18.71% -
Total Cost 104,050 146,895 63,364 90,504 88,862 78,118 70,466 6.70%
-
Net Worth 1,093,332 1,079,624 1,061,327 1,013,082 989,672 964,452 934,764 2.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,093,332 1,079,624 1,061,327 1,013,082 989,672 964,452 934,764 2.64%
NOSH 210,661 210,453 210,580 210,620 210,568 210,579 211,485 -0.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.15% 7.87% 42.47% 36.93% 24.29% 36.77% 26.37% -
ROE 1.19% 1.16% 4.41% 5.23% 2.88% 4.71% 2.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.59 75.76 52.30 68.13 55.74 58.67 45.25 3.48%
EPS 6.20 5.96 22.21 25.16 13.54 21.58 11.85 -10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 5.13 5.04 4.81 4.70 4.58 4.42 2.71%
Adjusted Per Share Value based on latest NOSH - 210,579
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.72 75.86 52.40 68.27 55.84 58.78 45.53 3.42%
EPS 6.21 5.97 22.25 25.21 13.56 21.62 11.92 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2018 5.1366 5.0496 4.82 4.7087 4.5887 4.4474 2.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.31 2.58 2.88 1.99 1.85 1.94 1.64 -
P/RPS 4.16 3.41 5.51 2.92 3.32 3.31 3.62 2.34%
P/EPS 37.26 43.29 12.97 7.91 13.66 8.99 13.84 17.92%
EY 2.68 2.31 7.71 12.64 7.32 11.12 7.23 -15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.57 0.41 0.39 0.42 0.37 3.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 27/05/14 23/05/13 29/05/12 25/05/11 21/05/10 -
Price 2.23 2.55 3.36 2.77 1.80 1.94 1.57 -
P/RPS 4.01 3.37 6.42 4.07 3.23 3.31 3.47 2.43%
P/EPS 35.97 42.79 15.13 11.01 13.29 8.99 13.25 18.09%
EY 2.78 2.34 6.61 9.08 7.52 11.12 7.55 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.67 0.58 0.38 0.42 0.36 3.00%

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