[DAIMAN] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 105.14%
YoY- 219.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 38,741 49,525 54,465 28,021 44,959 42,783 35,458 1.48%
PBT 13,670 14,194 7,167 43,694 14,020 7,670 14,332 -0.78%
Tax -2,374 -4,363 -3,257 -11,143 -3,830 -3,772 -1,545 7.41%
NP 11,296 9,831 3,910 32,551 10,190 3,898 12,787 -2.04%
-
NP to SH 11,296 9,831 3,910 32,551 10,190 3,898 12,791 -2.04%
-
Tax Rate 17.37% 30.74% 45.44% 25.50% 27.32% 49.18% 10.78% -
Total Cost 27,445 39,694 50,555 -4,530 34,769 38,885 22,671 3.23%
-
Net Worth 1,146,459 1,100,987 1,086,811 1,065,382 985,313 988,195 950,369 3.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,146,459 1,100,987 1,086,811 1,065,382 985,313 988,195 950,369 3.17%
NOSH 210,746 210,513 210,215 210,549 210,537 210,702 210,724 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 29.16% 19.85% 7.18% 116.17% 22.67% 9.11% 36.06% -
ROE 0.99% 0.89% 0.36% 3.06% 1.03% 0.39% 1.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.38 23.53 25.91 13.31 21.35 20.30 16.83 1.47%
EPS 5.36 4.67 1.86 15.46 4.84 1.85 6.07 -2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.44 5.23 5.17 5.06 4.68 4.69 4.51 3.17%
Adjusted Per Share Value based on latest NOSH - 210,549
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.43 23.56 25.91 13.33 21.39 20.36 16.87 1.48%
EPS 5.37 4.68 1.86 15.49 4.85 1.85 6.09 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4546 5.2383 5.1708 5.0689 4.6879 4.7016 4.5217 3.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.18 2.08 3.50 2.72 1.87 1.78 1.71 -
P/RPS 11.86 8.84 13.51 20.44 8.76 8.77 10.16 2.60%
P/EPS 40.67 44.54 188.17 17.59 38.64 96.22 28.17 6.30%
EY 2.46 2.25 0.53 5.68 2.59 1.04 3.55 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.68 0.54 0.40 0.38 0.38 0.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 25/11/14 26/11/13 27/11/12 24/11/11 24/11/10 -
Price 2.31 2.30 3.12 3.35 1.90 1.92 1.79 -
P/RPS 12.57 9.78 12.04 25.17 8.90 9.46 10.64 2.81%
P/EPS 43.10 49.25 167.74 21.67 39.26 103.78 29.49 6.52%
EY 2.32 2.03 0.60 4.61 2.55 0.96 3.39 -6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.60 0.66 0.41 0.41 0.40 0.81%

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