[DAIMAN] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 16.84%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 215,559 157,092 196,601 159,949 151,166 126,220 111,898 11.54%
PBT 55,312 82,356 77,680 52,807 62,873 48,247 24,213 14.75%
Tax -26,621 -19,718 -14,412 -11,737 -12,929 -8,062 -6,281 27.19%
NP 28,691 62,638 63,268 41,070 49,944 40,185 17,932 8.14%
-
NP to SH 28,691 62,638 63,268 41,064 49,864 40,010 17,929 8.14%
-
Tax Rate 48.13% 23.94% 18.55% 22.23% 20.56% 16.71% 25.94% -
Total Cost 186,868 94,454 133,333 118,879 101,222 86,035 93,966 12.13%
-
Net Worth 1,080,579 1,060,992 1,012,889 989,438 964,026 916,700 927,907 2.56%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,842 25,254 21,055 25,291 20,849 21,125 32,251 -10.25%
Div Payout % 58.70% 40.32% 33.28% 61.59% 41.81% 52.80% 179.89% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,080,579 1,060,992 1,012,889 989,438 964,026 916,700 927,907 2.56%
NOSH 210,639 210,514 210,579 210,518 210,486 207,398 211,368 -0.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.31% 39.87% 32.18% 25.68% 33.04% 31.84% 16.03% -
ROE 2.66% 5.90% 6.25% 4.15% 5.17% 4.36% 1.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 102.34 74.62 93.36 75.98 71.82 60.86 52.94 11.60%
EPS 13.62 29.75 30.04 19.51 23.69 19.29 8.48 8.21%
DPS 8.00 12.00 10.00 12.00 10.00 10.19 15.00 -9.94%
NAPS 5.13 5.04 4.81 4.70 4.58 4.42 4.39 2.62%
Adjusted Per Share Value based on latest NOSH - 210,518
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 102.56 74.74 93.54 76.10 71.92 60.05 53.24 11.54%
EPS 13.65 29.80 30.10 19.54 23.72 19.04 8.53 8.14%
DPS 8.01 12.02 10.02 12.03 9.92 10.05 15.34 -10.25%
NAPS 5.1412 5.048 4.8191 4.7075 4.5866 4.3615 4.4148 2.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.58 2.88 1.99 1.85 1.94 1.64 1.23 -
P/RPS 2.52 3.86 2.13 2.43 2.70 2.69 2.32 1.38%
P/EPS 18.94 9.68 6.62 9.48 8.19 8.50 14.50 4.55%
EY 5.28 10.33 15.10 10.54 12.21 11.76 6.90 -4.35%
DY 3.10 4.17 5.03 6.49 5.15 6.21 12.20 -20.40%
P/NAPS 0.50 0.57 0.41 0.39 0.42 0.37 0.28 10.14%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 23/05/13 29/05/12 25/05/11 21/05/10 21/05/09 -
Price 2.55 3.36 2.77 1.80 1.94 1.57 1.35 -
P/RPS 2.49 4.50 2.97 2.37 2.70 2.58 2.55 -0.39%
P/EPS 18.72 11.29 9.22 9.23 8.19 8.14 15.92 2.73%
EY 5.34 8.86 10.85 10.84 12.21 12.29 6.28 -2.66%
DY 3.14 3.57 3.61 6.67 5.15 6.49 11.11 -18.98%
P/NAPS 0.50 0.67 0.58 0.38 0.42 0.36 0.31 8.28%

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