[DAIMAN] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -49.19%

YoY- 54.43%

Quarter Report

FinancialResults0613.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	39,717	25,779	56,121	46,958	53,104	42,577	27,619	6.23%
YoY %	54.07%	-54.07%	19.51%	-11.57%	24.72%	54.16%	-	-
Horiz. %	143.80%	93.34%	203.20%	170.02%	192.27%	154.16%	100.00%	-
PBT	14,788	14,521	29,653	16,670	13,091	15,366	5,333	18.51%
YoY %	1.84%	-51.03%	77.88%	27.34%	-14.81%	188.13%	-	-
Horiz. %	277.29%	272.29%	556.03%	312.58%	245.47%	288.13%	100.00%	-
Tax	-8,926	-1,087	-13,505	-802	-2,816	-2,807	-819	48.84%
YoY %	-721.16%	91.95%	-1,583.92%	71.52%	-0.32%	-242.74%	-	-
Horiz. %	1,089.87%	132.72%	1,648.96%	97.92%	343.83%	342.74%	100.00%	-
NP	5,862	13,434	16,148	15,868	10,275	12,559	4,514	4.44%
YoY %	-56.36%	-16.81%	1.76%	54.43%	-18.19%	178.22%	-	-
Horiz. %	129.86%	297.61%	357.73%	351.53%	227.63%	278.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,862	13,434	16,148	15,868	10,275	12,553	4,420	4.81%
YoY %	-56.36%	-16.81%	1.76%	54.43%	-18.15%	184.00%	-	-
Horiz. %	132.62%	303.94%	365.34%	359.00%	232.47%	284.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	60.36%	7.49%	45.54%	4.81%	21.51%	18.27%	15.36%	-
YoY %	705.87%	-83.55%	846.78%	-77.64%	17.73%	18.95%	-	-
Horiz. %	392.97%	48.76%	296.48%	31.32%	140.04%	118.95%	100.00%	-
Total Cost	33,855	12,345	39,973	31,090	42,829	30,018	23,105	6.56%
YoY %	174.24%	-69.12%	28.57%	-27.41%	42.68%	29.92%	-	-
Horiz. %	146.53%	53.43%	173.01%	134.56%	185.37%	129.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,553	1,090,722	1,084,252	1,029,105	976,967	843,053	927,783	3.43%
YoY %	4.20%	0.60%	5.36%	5.34%	15.88%	-9.13%	-	-
Horiz. %	122.50%	117.56%	116.86%	110.92%	105.30%	90.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	10,543	10,528	16,842	25,254	21,055	25,291	20,849	-10.73%
YoY %	0.14%	-37.49%	-33.31%	19.94%	-16.75%	21.31%	-	-
Horiz. %	50.57%	50.50%	80.78%	121.13%	100.99%	121.31%	100.00%	-
Div Payout %	179.86%	78.37%	104.30%	159.15%	204.92%	201.48%	471.70%	-
YoY %	129.50%	-24.86%	-34.46%	-22.34%	1.71%	-57.29%	-	-
Horiz. %	38.13%	16.61%	22.11%	33.74%	43.44%	42.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,136,553	1,090,722	1,084,252	1,029,105	976,967	843,053	927,783	3.43%
YoY %	4.20%	0.60%	5.36%	5.34%	15.88%	-9.13%	-	-
Horiz. %	122.50%	117.56%	116.86%	110.92%	105.30%	90.87%	100.00%	-
NOSH	210,863	210,564	210,534	210,450	210,553	210,763	208,490	0.18%
YoY %	0.14%	0.01%	0.04%	-0.05%	-0.10%	1.09%	-	-
Horiz. %	101.14%	100.99%	100.98%	100.94%	100.99%	101.09%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	14.76%	52.11%	28.77%	33.79%	19.35%	29.50%	16.34%	-
YoY %	-71.68%	81.13%	-14.86%	74.63%	-34.41%	80.54%	-	-
Horiz. %	90.33%	318.91%	176.07%	206.79%	118.42%	180.54%	100.00%	-
ROE	0.52%	1.23%	1.49%	1.54%	1.05%	1.49%	0.48%	-
YoY %	-57.72%	-17.45%	-3.25%	46.67%	-29.53%	210.42%	-	-
Horiz. %	108.33%	256.25%	310.42%	320.83%	218.75%	310.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	18.84	12.24	26.66	22.31	25.22	20.20	13.25	6.03%
YoY %	53.92%	-54.09%	19.50%	-11.54%	24.85%	52.45%	-	-
Horiz. %	142.19%	92.38%	201.21%	168.38%	190.34%	152.45%	100.00%	-
EPS	2.78	6.38	7.67	7.54	4.88	5.96	2.12	4.61%
YoY %	-56.43%	-16.82%	1.72%	54.51%	-18.12%	181.13%	-	-
Horiz. %	131.13%	300.94%	361.79%	355.66%	230.19%	281.13%	100.00%	-
DPS	5.00	5.00	8.00	12.00	10.00	12.00	10.00	-10.90%
YoY %	0.00%	-37.50%	-33.33%	20.00%	-16.67%	20.00%	-	-
Horiz. %	50.00%	50.00%	80.00%	120.00%	100.00%	120.00%	100.00%	-
NAPS	5.39	5.18	5.15	4.89	4.64	4.00	4.45	3.24%
YoY %	4.05%	0.58%	5.32%	5.39%	16.00%	-10.11%	-	-
Horiz. %	121.12%	116.40%	115.73%	109.89%	104.27%	89.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 210,450
RPS	18.90	12.27	26.70	22.34	25.27	20.26	13.14	6.23%
YoY %	54.03%	-54.04%	19.52%	-11.59%	24.73%	54.19%	-	-
Horiz. %	143.84%	93.38%	203.20%	170.02%	192.31%	154.19%	100.00%	-
EPS	2.79	6.39	7.68	7.55	4.89	5.97	2.10	4.84%
YoY %	-56.34%	-16.80%	1.72%	54.40%	-18.09%	184.29%	-	-
Horiz. %	132.86%	304.29%	365.71%	359.52%	232.86%	284.29%	100.00%	-
DPS	5.02	5.01	8.01	12.02	10.02	12.03	9.92	-10.72%
YoY %	0.20%	-37.45%	-33.36%	19.96%	-16.71%	21.27%	-	-
Horiz. %	50.60%	50.50%	80.75%	121.17%	101.01%	121.27%	100.00%	-
NAPS	5.4075	5.1894	5.1586	4.8963	4.6482	4.0111	4.4142	3.43%
YoY %	4.20%	0.60%	5.36%	5.34%	15.88%	-9.13%	-	-
Horiz. %	122.50%	117.56%	116.86%	110.92%	105.30%	90.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.20	2.46	3.76	2.68	1.82	1.91	1.60	-
P/RPS	11.68	20.09	14.11	12.01	7.22	9.45	12.08	-0.55%
YoY %	-41.86%	42.38%	17.49%	66.34%	-23.60%	-21.77%	-	-
Horiz. %	96.69%	166.31%	116.80%	99.42%	59.77%	78.23%	100.00%	-
P/EPS	79.14	38.56	49.02	35.54	37.30	32.07	75.47	0.79%
YoY %	105.24%	-21.34%	37.93%	-4.72%	16.31%	-57.51%	-	-
Horiz. %	104.86%	51.09%	64.95%	47.09%	49.42%	42.49%	100.00%	-
EY	1.26	2.59	2.04	2.81	2.68	3.12	1.32	-0.77%
YoY %	-51.35%	26.96%	-27.40%	4.85%	-14.10%	136.36%	-	-
Horiz. %	95.45%	196.21%	154.55%	212.88%	203.03%	236.36%	100.00%	-
DY	2.27	2.03	2.13	4.48	5.49	6.28	6.25	-15.51%
YoY %	11.82%	-4.69%	-52.46%	-18.40%	-12.58%	0.48%	-	-
Horiz. %	36.32%	32.48%	34.08%	71.68%	87.84%	100.48%	100.00%	-
P/NAPS	0.41	0.47	0.73	0.55	0.39	0.48	0.36	2.18%
YoY %	-12.77%	-35.62%	32.73%	41.03%	-18.75%	33.33%	-	-
Horiz. %	113.89%	130.56%	202.78%	152.78%	108.33%	133.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	27/08/15	29/08/14	27/08/13	28/08/12	24/08/11	25/08/10	-
Price	2.12	2.05	3.55	2.61	1.93	1.86	1.71	-
P/RPS	11.26	16.74	13.32	11.70	7.65	9.21	12.91	-2.25%
YoY %	-32.74%	25.68%	13.85%	52.94%	-16.94%	-28.66%	-	-
Horiz. %	87.22%	129.67%	103.18%	90.63%	59.26%	71.34%	100.00%	-
P/EPS	76.26	32.13	46.28	34.62	39.55	31.23	80.66	-0.92%
YoY %	137.35%	-30.57%	33.68%	-12.47%	26.64%	-61.28%	-	-
Horiz. %	94.55%	39.83%	57.38%	42.92%	49.03%	38.72%	100.00%	-
EY	1.31	3.11	2.16	2.89	2.53	3.20	1.24	0.91%
YoY %	-57.88%	43.98%	-25.26%	14.23%	-20.94%	158.06%	-	-
Horiz. %	105.65%	250.81%	174.19%	233.06%	204.03%	258.06%	100.00%	-
DY	2.36	2.44	2.25	4.60	5.18	6.45	5.85	-14.02%
YoY %	-3.28%	8.44%	-51.09%	-11.20%	-19.69%	10.26%	-	-
Horiz. %	40.34%	41.71%	38.46%	78.63%	88.55%	110.26%	100.00%	-
P/NAPS	0.39	0.40	0.69	0.53	0.42	0.47	0.38	0.43%
YoY %	-2.50%	-42.03%	30.19%	26.19%	-10.64%	23.68%	-	-
Horiz. %	102.63%	105.26%	181.58%	139.47%	110.53%	123.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos