[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 138.78%
YoY- 14.9%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 179,317 167,528 173,578 154,964 156,828 156,148 171,194 3.14%
PBT 35,255 35,936 45,532 54,680 34,370 26,109 36,420 -2.14%
Tax -11,549 -7,122 -8,998 -9,496 -15,447 -8,694 -12,640 -5.84%
NP 23,706 28,813 36,534 45,184 18,923 17,414 23,780 -0.20%
-
NP to SH 23,706 28,813 36,534 45,184 18,923 17,414 23,780 -0.20%
-
Tax Rate 32.76% 19.82% 19.76% 17.37% 44.94% 33.30% 34.71% -
Total Cost 155,611 138,714 137,044 109,780 137,905 138,733 147,414 3.67%
-
Net Worth 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 3.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,581 - - - 10,524 - - -
Div Payout % 48.86% - - - 55.62% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 3.99%
NOSH 212,191 212,191 212,191 210,746 210,489 210,661 210,442 0.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.22% 17.20% 21.05% 29.16% 12.07% 11.15% 13.89% -
ROE 2.05% 2.52% 3.20% 3.94% 1.67% 1.59% 2.18% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 85.16 79.56 82.43 73.53 74.51 74.12 81.35 3.10%
EPS 11.26 13.68 17.34 21.44 8.99 8.27 11.30 -0.23%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 5.50 5.44 5.43 5.44 5.39 5.19 5.19 3.94%
Adjusted Per Share Value based on latest NOSH - 210,746
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 85.32 79.71 82.58 73.73 74.62 74.29 81.45 3.14%
EPS 11.28 13.71 17.38 21.50 9.00 8.29 11.31 -0.17%
DPS 5.51 0.00 0.00 0.00 5.01 0.00 0.00 -
NAPS 5.5103 5.4502 5.4402 5.4546 5.3979 5.2018 5.1964 3.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.32 2.27 2.16 2.18 2.20 2.31 2.18 -
P/RPS 2.72 2.85 2.62 2.96 2.95 3.12 2.68 0.99%
P/EPS 20.61 16.59 12.45 10.17 24.47 27.94 19.29 4.51%
EY 4.85 6.03 8.03 9.83 4.09 3.58 5.18 -4.29%
DY 2.37 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.40 0.41 0.45 0.42 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 22/11/16 24/08/16 24/05/16 25/02/16 -
Price 2.25 2.28 2.22 2.31 2.12 2.23 2.15 -
P/RPS 2.64 2.87 2.69 3.14 2.85 3.01 2.64 0.00%
P/EPS 19.99 16.66 12.80 10.77 23.58 26.98 19.03 3.33%
EY 5.00 6.00 7.82 9.28 4.24 3.71 5.26 -3.32%
DY 2.44 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.41 0.42 0.41 0.42 0.39 0.43 0.41 0.00%

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
Post a Comment