[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -38.22%
YoY- 84.82%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 217,860 166,255 146,845 137,194 112,084 190,454 191,328 9.03%
PBT 28,668 95,339 87,581 109,972 174,776 81,257 86,116 -51.93%
Tax -13,028 -32,421 -25,221 -29,526 -44,572 -12,397 -15,460 -10.77%
NP 15,640 62,918 62,360 80,446 130,204 68,860 70,656 -63.37%
-
NP to SH 15,640 62,918 62,360 80,446 130,204 68,860 70,656 -63.37%
-
Tax Rate 45.44% 34.01% 28.80% 26.85% 25.50% 15.26% 17.95% -
Total Cost 202,220 103,337 84,485 56,748 -18,120 121,594 120,672 41.03%
-
Net Worth 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 4.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 16,845 - - - 25,269 - -
Div Payout % - 26.77% - - - 36.70% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 4.79%
NOSH 210,215 210,568 210,580 210,591 210,549 210,581 210,620 -0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.18% 37.84% 42.47% 58.64% 116.17% 36.16% 36.93% -
ROE 1.44% 5.80% 5.88% 7.62% 12.22% 6.69% 6.97% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.64 78.96 69.73 65.15 53.23 90.44 90.84 9.17%
EPS 7.44 29.88 29.61 38.20 61.84 32.70 33.55 -63.32%
DPS 0.00 8.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.17 5.15 5.04 5.01 5.06 4.89 4.81 4.92%
Adjusted Per Share Value based on latest NOSH - 210,769
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.65 79.10 69.87 65.27 53.33 90.61 91.03 9.03%
EPS 7.44 29.94 29.67 38.27 61.95 32.76 33.62 -63.38%
DPS 0.00 8.01 0.00 0.00 0.00 12.02 0.00 -
NAPS 5.1708 5.1595 5.0496 5.0198 5.0689 4.8993 4.82 4.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.50 3.76 2.88 3.09 2.72 2.68 1.99 -
P/RPS 3.38 4.76 4.13 4.74 5.11 2.96 2.19 33.51%
P/EPS 47.04 12.58 9.73 8.09 4.40 8.20 5.93 297.24%
EY 2.13 7.95 10.28 12.36 22.74 12.20 16.86 -74.79%
DY 0.00 2.13 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.68 0.73 0.57 0.62 0.54 0.55 0.41 40.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 23/05/13 -
Price 3.12 3.55 3.36 2.98 3.35 2.61 2.77 -
P/RPS 3.01 4.50 4.82 4.57 6.29 2.89 3.05 -0.87%
P/EPS 41.94 11.88 11.35 7.80 5.42 7.98 8.26 195.12%
EY 2.38 8.42 8.81 12.82 18.46 12.53 12.11 -66.16%
DY 0.00 2.25 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.60 0.69 0.67 0.59 0.66 0.53 0.58 2.28%

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