[DAIMAN] YoY TTM 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- 32.47%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 146,044 180,277 192,699 173,517 172,652 173,449 122,813 2.92%
PBT 33,846 47,207 58,812 110,933 56,882 66,244 36,663 -1.32%
Tax -13,458 -15,309 -24,535 -19,711 -11,804 -17,144 -4,845 18.54%
NP 20,388 31,898 34,277 91,222 45,078 49,100 31,818 -7.14%
-
NP to SH 20,388 31,898 34,277 91,222 45,078 49,104 31,540 -7.00%
-
Tax Rate 39.76% 32.43% 41.72% 17.77% 20.75% 25.88% 13.21% -
Total Cost 125,656 148,379 158,422 82,295 127,574 124,349 90,995 5.52%
-
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 10,543 10,528 16,842 25,254 21,055 25,291 20,849 -10.73%
Div Payout % 51.71% 33.01% 49.14% 27.68% 46.71% 51.51% 66.10% -
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 13.96% 17.69% 17.79% 52.57% 26.11% 28.31% 25.91% -
ROE 1.78% 2.90% 3.15% 8.56% 4.57% 4.97% 3.32% -
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 69.30 85.64 91.67 82.41 82.01 82.32 58.28 2.92%
EPS 9.67 15.15 16.31 43.33 21.41 23.30 14.97 -7.01%
DPS 5.00 5.00 8.00 12.00 10.00 12.00 10.00 -10.90%
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 69.48 85.77 91.68 82.56 82.14 82.52 58.43 2.92%
EPS 9.70 15.18 16.31 43.40 21.45 23.36 15.01 -7.01%
DPS 5.02 5.01 8.01 12.02 10.02 12.03 9.92 -10.72%
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 3.15 2.43 3.82 3.30 2.28 2.16 2.93 1.21%
P/EPS 22.53 13.73 21.46 6.28 8.73 7.64 11.42 11.97%
EY 4.44 7.28 4.66 15.93 11.45 13.09 8.75 -10.68%
DY 2.29 2.40 2.29 4.41 5.35 6.74 5.85 -14.45%
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 3.33 2.69 3.40 4.06 2.32 2.33 3.07 1.36%
P/EPS 23.88 15.18 19.13 7.73 8.87 8.24 11.96 12.20%
EY 4.19 6.59 5.23 12.93 11.27 12.14 8.36 -10.86%
DY 2.16 2.17 2.56 3.58 5.26 6.25 5.59 -14.64%
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