[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -22.48%
YoY- -11.74%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 203,942 217,860 166,255 146,845 137,194 112,084 190,454 4.65%
PBT 27,790 28,668 95,339 87,581 109,972 174,776 81,257 -50.99%
Tax -11,930 -13,028 -32,421 -25,221 -29,526 -44,572 -12,397 -2.52%
NP 15,860 15,640 62,918 62,360 80,446 130,204 68,860 -62.32%
-
NP to SH 15,860 15,640 62,918 62,360 80,446 130,204 68,860 -62.32%
-
Tax Rate 42.93% 45.44% 34.01% 28.80% 26.85% 25.50% 15.26% -
Total Cost 188,082 202,220 103,337 84,485 56,748 -18,120 121,594 33.64%
-
Net Worth 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 2.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 16,845 - - - 25,269 -
Div Payout % - - 26.77% - - - 36.70% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 2.89%
NOSH 210,344 210,215 210,568 210,580 210,591 210,549 210,581 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.78% 7.18% 37.84% 42.47% 58.64% 116.17% 36.16% -
ROE 1.48% 1.44% 5.80% 5.88% 7.62% 12.22% 6.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.96 103.64 78.96 69.73 65.15 53.23 90.44 4.73%
EPS 7.54 7.44 29.88 29.61 38.20 61.84 32.70 -62.29%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 5.11 5.17 5.15 5.04 5.01 5.06 4.89 2.96%
Adjusted Per Share Value based on latest NOSH - 210,514
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 97.03 103.65 79.10 69.87 65.27 53.33 90.61 4.65%
EPS 7.55 7.44 29.94 29.67 38.27 61.95 32.76 -62.30%
DPS 0.00 0.00 8.01 0.00 0.00 0.00 12.02 -
NAPS 5.114 5.1708 5.1595 5.0496 5.0198 5.0689 4.8993 2.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.65 3.50 3.76 2.88 3.09 2.72 2.68 -
P/RPS 2.73 3.38 4.76 4.13 4.74 5.11 2.96 -5.23%
P/EPS 35.15 47.04 12.58 9.73 8.09 4.40 8.20 163.18%
EY 2.85 2.13 7.95 10.28 12.36 22.74 12.20 -61.96%
DY 0.00 0.00 2.13 0.00 0.00 0.00 4.48 -
P/NAPS 0.52 0.68 0.73 0.57 0.62 0.54 0.55 -3.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 -
Price 2.65 3.12 3.55 3.36 2.98 3.35 2.61 -
P/RPS 2.73 3.01 4.50 4.82 4.57 6.29 2.89 -3.71%
P/EPS 35.15 41.94 11.88 11.35 7.80 5.42 7.98 167.98%
EY 2.85 2.38 8.42 8.81 12.82 18.46 12.53 -62.63%
DY 0.00 0.00 2.25 0.00 0.00 0.00 4.60 -
P/NAPS 0.52 0.60 0.69 0.67 0.59 0.66 0.53 -1.25%

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