[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 47.49%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 171,895 183,358 191,828 218,056 179,317 167,528 173,578 -0.64%
PBT 45,641 46,074 61,784 48,260 35,255 35,936 45,532 0.15%
Tax -4,569 -9,841 -10,370 -13,296 -11,549 -7,122 -8,998 -36.43%
NP 41,072 36,233 51,414 34,964 23,706 28,813 36,534 8.14%
-
NP to SH 41,072 36,233 51,414 34,964 23,706 28,813 36,534 8.14%
-
Tax Rate 10.01% 21.36% 16.78% 27.55% 32.76% 19.82% 19.76% -
Total Cost 130,823 147,125 140,414 183,092 155,611 138,714 137,044 -3.05%
-
Net Worth 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 2.32%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,528 - - - 11,581 - - -
Div Payout % 25.63% - - - 48.86% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 2.32%
NOSH 212,191 212,191 212,191 212,191 212,191 212,191 212,191 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.89% 19.76% 26.80% 16.03% 13.22% 17.20% 21.05% -
ROE 3.47% 3.11% 4.41% 3.00% 2.05% 2.52% 3.20% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.63 87.08 91.10 103.55 85.16 79.56 82.43 -0.64%
EPS 19.50 17.21 24.42 16.60 11.26 13.68 17.34 8.16%
DPS 5.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 5.62 5.54 5.54 5.54 5.50 5.44 5.43 2.32%
Adjusted Per Share Value based on latest NOSH - 212,191
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.78 87.24 91.27 103.75 85.32 79.71 82.58 -0.64%
EPS 19.54 17.24 24.46 16.64 11.28 13.71 17.38 8.14%
DPS 5.01 0.00 0.00 0.00 5.51 0.00 0.00 -
NAPS 5.6305 5.5503 5.5504 5.5504 5.5103 5.4502 5.4402 2.32%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.95 2.15 2.23 2.28 2.32 2.27 2.16 -
P/RPS 2.39 2.47 2.45 2.20 2.72 2.85 2.62 -5.95%
P/EPS 10.00 12.49 9.13 13.73 20.61 16.59 12.45 -13.62%
EY 10.00 8.00 10.95 7.28 4.85 6.03 8.03 15.79%
DY 2.56 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.41 0.42 0.42 0.40 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 2.12 2.08 2.17 2.26 2.25 2.28 2.22 -
P/RPS 2.60 2.39 2.38 2.18 2.64 2.87 2.69 -2.24%
P/EPS 10.87 12.09 8.89 13.61 19.99 16.66 12.80 -10.35%
EY 9.20 8.27 11.25 7.35 5.00 6.00 7.82 11.47%
DY 2.36 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.41 0.41 0.42 0.41 -4.95%

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