[DAIMAN] YoY 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- 13.58%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
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 36,072 47,506 40,576 46,285 33,077 54,623 31,694 2.17%
PBT 4,016 6,728 11,292 15,422 12,109 30,058 10,610 -14.94%
Tax -1,957 -2,708 -3,620 -3,848 -2,506 -6,499 -1,289 7.20%
NP 2,059 4,020 7,672 11,574 9,603 23,559 9,321 -22.24%
-
NP to SH 2,059 4,020 7,672 11,574 9,603 23,560 9,227 -22.10%
-
Tax Rate 48.73% 40.25% 32.06% 24.95% 20.70% 21.62% 12.15% -
Total Cost 34,013 43,486 32,904 34,711 23,474 31,064 22,373 7.22%
-
Net Worth 1,090,429 1,075,507 1,055,953 995,364 996,100 974,782 959,009 2.16%
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 1,090,429 1,075,507 1,055,953 995,364 996,100 974,782 959,009 2.16%
NOSH 210,102 210,471 210,769 210,436 210,592 210,536 213,587 -0.27%
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 5.71% 8.46% 18.91% 25.01% 29.03% 43.13% 29.41% -
ROE 0.19% 0.37% 0.73% 1.16% 0.96% 2.42% 0.96% -
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 17.17 22.57 19.25 21.99 15.71 25.94 14.84 2.45%
EPS 0.98 1.91 3.64 5.50 4.56 11.19 4.32 -21.89%
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 17.16 22.60 19.31 22.02 15.74 25.99 15.08 2.17%
EPS 0.98 1.91 3.65 5.51 4.57 11.21 4.39 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.188 5.117 5.024 4.7357 4.7392 4.6378 4.5628 2.16%
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 12.70 11.74 16.05 8.23 11.65 6.86 10.11 3.87%
P/EPS 222.45 138.74 84.89 32.91 40.13 15.91 34.72 36.26%
EY 0.45 0.72 1.18 3.04 2.49 6.29 2.88 -26.59%
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 12.52 11.74 15.48 8.27 11.97 7.05 10.18 3.50%
P/EPS 219.39 138.74 81.87 33.09 41.23 16.35 34.95 35.80%
EY 0.46 0.72 1.22 3.02 2.43 6.12 2.86 -26.24%
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