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

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
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,828 185,217 166,255 190,455 170,476 166,124 123,320 4.08%
PBT 34,370 40,180 95,339 81,259 50,532 72,906 36,374 -0.93%
Tax -15,447 -14,203 -32,421 -12,398 -11,746 -14,917 -6,625 15.13%
NP 18,923 25,977 62,918 68,861 38,786 57,989 29,749 -7.25%
-
NP to SH 18,923 25,977 62,918 68,861 38,786 57,997 29,473 -7.11%
-
Tax Rate 44.94% 35.35% 34.01% 15.26% 23.24% 20.46% 18.21% -
Total Cost 137,905 159,240 103,337 121,594 131,690 108,135 93,571 6.67%
-
Net Worth 1,136,553 1,090,722 1,084,252 1,029,105 976,967 843,053 927,783 3.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,543 10,528 16,842 25,254 21,055 25,291 20,849 -10.73%
Div Payout % 55.72% 40.53% 26.77% 36.67% 54.29% 43.61% 70.74% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,136,553 1,090,722 1,084,252 1,029,105 976,967 843,053 927,783 3.43%
NOSH 210,863 210,564 210,534 210,450 210,553 210,763 208,490 0.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.07% 14.03% 37.84% 36.16% 22.75% 34.91% 24.12% -
ROE 1.66% 2.38% 5.80% 6.69% 3.97% 6.88% 3.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.37 87.96 78.97 90.50 80.97 78.82 59.15 3.88%
EPS 8.97 12.34 29.88 32.72 18.42 27.52 14.14 -7.29%
DPS 5.00 5.00 8.00 12.00 10.00 12.00 10.00 -10.90%
NAPS 5.39 5.18 5.15 4.89 4.64 4.00 4.45 3.24%
Adjusted Per Share Value based on latest NOSH - 210,450
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.62 88.12 79.10 90.61 81.11 79.04 58.67 4.08%
EPS 9.00 12.36 29.94 32.76 18.45 27.59 14.02 -7.11%
DPS 5.02 5.01 8.01 12.02 10.02 12.03 9.92 -10.72%
NAPS 5.4075 5.1894 5.1586 4.8963 4.6482 4.0111 4.4142 3.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 24.52 19.94 12.58 8.19 9.88 6.94 11.32 13.73%
EY 4.08 5.01 7.95 12.21 10.12 14.41 8.84 -12.08%
DY 2.27 2.03 2.13 4.48 5.49 6.28 6.25 -15.51%
P/NAPS 0.41 0.47 0.73 0.55 0.39 0.48 0.36 2.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 23.62 16.62 11.88 7.98 10.48 6.76 12.10 11.78%
EY 4.23 6.02 8.42 12.54 9.54 14.79 8.27 -10.56%
DY 2.36 2.44 2.25 4.60 5.18 6.45 5.85 -14.02%
P/NAPS 0.39 0.40 0.69 0.53 0.42 0.47 0.38 0.43%

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