[DAIMAN] YoY TTM 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- 8.84%

YoY- 77.54%

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
TTM Result
Revenue	156,828	185,217	166,255	190,455	170,476	166,124	123,320	4.08%
YoY %	-15.33%	11.41%	-12.71%	11.72%	2.62%	34.71%	-	-
Horiz. %	127.17%	150.19%	134.82%	154.44%	138.24%	134.71%	100.00%	-
PBT	34,370	40,180	95,339	81,259	50,532	72,906	36,374	-0.93%
YoY %	-14.46%	-57.86%	17.33%	60.81%	-30.69%	100.43%	-	-
Horiz. %	94.49%	110.46%	262.11%	223.40%	138.92%	200.43%	100.00%	-
Tax	-15,447	-14,203	-32,421	-12,398	-11,746	-14,917	-6,625	15.13%
YoY %	-8.76%	56.19%	-161.50%	-5.55%	21.26%	-125.16%	-	-
Horiz. %	233.16%	214.38%	489.37%	187.14%	177.30%	225.16%	100.00%	-
NP	18,923	25,977	62,918	68,861	38,786	57,989	29,749	-7.25%
YoY %	-27.15%	-58.71%	-8.63%	77.54%	-33.11%	94.93%	-	-
Horiz. %	63.61%	87.32%	211.50%	231.47%	130.38%	194.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,923	25,977	62,918	68,861	38,786	57,997	29,473	-7.11%
YoY %	-27.15%	-58.71%	-8.63%	77.54%	-33.12%	96.78%	-	-
Horiz. %	64.20%	88.14%	213.48%	233.64%	131.60%	196.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.94%	35.35%	34.01%	15.26%	23.24%	20.46%	18.21%	-
YoY %	27.13%	3.94%	122.87%	-34.34%	13.59%	12.36%	-	-
Horiz. %	246.79%	194.12%	186.77%	83.80%	127.62%	112.36%	100.00%	-
Total Cost	137,905	159,240	103,337	121,594	131,690	108,135	93,571	6.67%
YoY %	-13.40%	54.10%	-15.01%	-7.67%	21.78%	15.56%	-	-
Horiz. %	147.38%	170.18%	110.44%	129.95%	140.74%	115.56%	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 %	55.72%	40.53%	26.77%	36.67%	54.29%	43.61%	70.74%	-
YoY %	37.48%	51.40%	-27.00%	-32.46%	24.49%	-38.35%	-	-
Horiz. %	78.77%	57.29%	37.84%	51.84%	76.75%	61.65%	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	12.07%	14.03%	37.84%	36.16%	22.75%	34.91%	24.12%	-
YoY %	-13.97%	-62.92%	4.65%	58.95%	-34.83%	44.73%	-	-
Horiz. %	50.04%	58.17%	156.88%	149.92%	94.32%	144.73%	100.00%	-
ROE	1.66%	2.38%	5.80%	6.69%	3.97%	6.88%	3.18%	-
YoY %	-30.25%	-58.97%	-13.30%	68.51%	-42.30%	116.35%	-	-
Horiz. %	52.20%	74.84%	182.39%	210.38%	124.84%	216.35%	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	74.37	87.96	78.97	90.50	80.97	78.82	59.15	3.88%
YoY %	-15.45%	11.38%	-12.74%	11.77%	2.73%	33.25%	-	-
Horiz. %	125.73%	148.71%	133.51%	153.00%	136.89%	133.25%	100.00%	-
EPS	8.97	12.34	29.88	32.72	18.42	27.52	14.14	-7.29%
YoY %	-27.31%	-58.70%	-8.68%	77.63%	-33.07%	94.63%	-	-
Horiz. %	63.44%	87.27%	211.32%	231.40%	130.27%	194.63%	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	74.62	88.12	79.10	90.61	81.11	79.04	58.67	4.08%
YoY %	-15.32%	11.40%	-12.70%	11.71%	2.62%	34.72%	-	-
Horiz. %	127.19%	150.20%	134.82%	154.44%	138.25%	134.72%	100.00%	-
EPS	9.00	12.36	29.94	32.76	18.45	27.59	14.02	-7.11%
YoY %	-27.18%	-58.72%	-8.61%	77.56%	-33.13%	96.79%	-	-
Horiz. %	64.19%	88.16%	213.55%	233.67%	131.60%	196.79%	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	2.96	2.80	4.76	2.96	2.25	2.42	2.71	1.48%
YoY %	5.71%	-41.18%	60.81%	31.56%	-7.02%	-10.70%	-	-
Horiz. %	109.23%	103.32%	175.65%	109.23%	83.03%	89.30%	100.00%	-
P/EPS	24.52	19.94	12.58	8.19	9.88	6.94	11.32	13.73%
YoY %	22.97%	58.51%	53.60%	-17.11%	42.36%	-38.69%	-	-
Horiz. %	216.61%	176.15%	111.13%	72.35%	87.28%	61.31%	100.00%	-
EY	4.08	5.01	7.95	12.21	10.12	14.41	8.84	-12.08%
YoY %	-18.56%	-36.98%	-34.89%	20.65%	-29.77%	63.01%	-	-
Horiz. %	46.15%	56.67%	89.93%	138.12%	114.48%	163.01%	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	2.85	2.33	4.50	2.88	2.38	2.36	2.89	-0.23%
YoY %	22.32%	-48.22%	56.25%	21.01%	0.85%	-18.34%	-	-
Horiz. %	98.62%	80.62%	155.71%	99.65%	82.35%	81.66%	100.00%	-
P/EPS	23.62	16.62	11.88	7.98	10.48	6.76	12.10	11.78%
YoY %	42.12%	39.90%	48.87%	-23.85%	55.03%	-44.13%	-	-
Horiz. %	195.21%	137.36%	98.18%	65.95%	86.61%	55.87%	100.00%	-
EY	4.23	6.02	8.42	12.54	9.54	14.79	8.27	-10.56%
YoY %	-29.73%	-28.50%	-32.85%	31.45%	-35.50%	78.84%	-	-
Horiz. %	51.15%	72.79%	101.81%	151.63%	115.36%	178.84%	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