[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 5.45%
YoY- -73.18%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,194 198,100 185,217 212,584 203,942 217,860 166,255 1.96%
PBT 36,420 56,776 40,180 34,212 27,790 28,668 95,339 -47.25%
Tax -12,640 -17,452 -14,203 -17,488 -11,930 -13,028 -32,421 -46.54%
NP 23,780 39,324 25,977 16,724 15,860 15,640 62,918 -47.63%
-
NP to SH 23,780 39,324 25,977 16,724 15,860 15,640 62,918 -47.63%
-
Tax Rate 34.71% 30.74% 35.35% 51.12% 42.93% 45.44% 34.01% -
Total Cost 147,414 158,776 159,240 195,860 188,082 202,220 103,337 26.64%
-
Net Worth 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 0.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 10,525 - - - 16,845 -
Div Payout % - - 40.52% - - - 26.77% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 0.47%
NOSH 210,442 210,513 210,510 210,453 210,344 210,215 210,568 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.89% 19.85% 14.03% 7.87% 7.78% 7.18% 37.84% -
ROE 2.18% 3.57% 2.38% 1.55% 1.48% 1.44% 5.80% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.35 94.10 87.98 101.01 96.96 103.64 78.96 2.00%
EPS 11.30 18.68 12.34 7.95 7.54 7.44 29.88 -47.61%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 5.19 5.23 5.18 5.13 5.11 5.17 5.15 0.51%
Adjusted Per Share Value based on latest NOSH - 210,639
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.45 94.25 88.12 101.14 97.03 103.65 79.10 1.96%
EPS 11.31 18.71 12.36 7.96 7.55 7.44 29.94 -47.65%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 8.01 -
NAPS 5.1964 5.2383 5.1881 5.1366 5.114 5.1708 5.1595 0.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.18 2.08 2.46 2.58 2.65 3.50 3.76 -
P/RPS 2.68 2.21 2.80 2.55 2.73 3.38 4.76 -31.74%
P/EPS 19.29 11.13 19.94 32.47 35.15 47.04 12.58 32.87%
EY 5.18 8.98 5.02 3.08 2.85 2.13 7.95 -24.78%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.13 -
P/NAPS 0.42 0.40 0.47 0.50 0.52 0.68 0.73 -30.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 -
Price 2.15 2.30 2.05 2.55 2.65 3.12 3.55 -
P/RPS 2.64 2.44 2.33 2.52 2.73 3.01 4.50 -29.85%
P/EPS 19.03 12.31 16.61 32.09 35.15 41.94 11.88 36.78%
EY 5.26 8.12 6.02 3.12 2.85 2.38 8.42 -26.86%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.25 -
P/NAPS 0.41 0.44 0.40 0.50 0.52 0.60 0.69 -29.25%

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