[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.14%
YoY- -87.99%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 185,217 212,584 203,942 217,860 166,255 146,845 137,194 22.21%
PBT 40,180 34,212 27,790 28,668 95,339 87,581 109,972 -48.98%
Tax -14,203 -17,488 -11,930 -13,028 -32,421 -25,221 -29,526 -38.68%
NP 25,977 16,724 15,860 15,640 62,918 62,360 80,446 -53.02%
-
NP to SH 25,977 16,724 15,860 15,640 62,918 62,360 80,446 -53.02%
-
Tax Rate 35.35% 51.12% 42.93% 45.44% 34.01% 28.80% 26.85% -
Total Cost 159,240 195,860 188,082 202,220 103,337 84,485 56,748 99.32%
-
Net Worth 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 2.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,525 - - - 16,845 - - -
Div Payout % 40.52% - - - 26.77% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 2.22%
NOSH 210,510 210,453 210,344 210,215 210,568 210,580 210,591 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.03% 7.87% 7.78% 7.18% 37.84% 42.47% 58.64% -
ROE 2.38% 1.55% 1.48% 1.44% 5.80% 5.88% 7.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.98 101.01 96.96 103.64 78.96 69.73 65.15 22.24%
EPS 12.34 7.95 7.54 7.44 29.88 29.61 38.20 -53.01%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 5.18 5.13 5.11 5.17 5.15 5.04 5.01 2.25%
Adjusted Per Share Value based on latest NOSH - 210,215
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.12 101.14 97.03 103.65 79.10 69.87 65.27 22.22%
EPS 12.36 7.96 7.55 7.44 29.94 29.67 38.27 -53.02%
DPS 5.01 0.00 0.00 0.00 8.01 0.00 0.00 -
NAPS 5.1881 5.1366 5.114 5.1708 5.1595 5.0496 5.0198 2.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.46 2.58 2.65 3.50 3.76 2.88 3.09 -
P/RPS 2.80 2.55 2.73 3.38 4.76 4.13 4.74 -29.66%
P/EPS 19.94 32.47 35.15 47.04 12.58 9.73 8.09 82.76%
EY 5.02 3.08 2.85 2.13 7.95 10.28 12.36 -45.24%
DY 2.03 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.47 0.50 0.52 0.68 0.73 0.57 0.62 -16.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 -
Price 2.05 2.55 2.65 3.12 3.55 3.36 2.98 -
P/RPS 2.33 2.52 2.73 3.01 4.50 4.82 4.57 -36.25%
P/EPS 16.61 32.09 35.15 41.94 11.88 11.35 7.80 65.74%
EY 6.02 3.12 2.85 2.38 8.42 8.81 12.82 -39.66%
DY 2.44 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.40 0.50 0.52 0.60 0.69 0.67 0.59 -22.88%

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