[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -21.13%
YoY- 65.45%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 191,828 218,056 179,317 167,528 173,578 154,964 156,828 14.33%
PBT 61,784 48,260 35,255 35,936 45,532 54,680 34,370 47.68%
Tax -10,370 -13,296 -11,549 -7,122 -8,998 -9,496 -15,447 -23.27%
NP 51,414 34,964 23,706 28,813 36,534 45,184 18,923 94.35%
-
NP to SH 51,414 34,964 23,706 28,813 36,534 45,184 18,923 94.35%
-
Tax Rate 16.78% 27.55% 32.76% 19.82% 19.76% 17.37% 44.94% -
Total Cost 140,414 183,092 155,611 138,714 137,044 109,780 137,905 1.20%
-
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 11,581 - - - 10,524 -
Div Payout % - - 48.86% - - - 55.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1.86%
NOSH 212,191 212,191 212,191 212,191 212,191 210,746 210,489 0.53%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.80% 16.03% 13.22% 17.20% 21.05% 29.16% 12.07% -
ROE 4.41% 3.00% 2.05% 2.52% 3.20% 3.94% 1.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 91.10 103.55 85.16 79.56 82.43 73.53 74.51 14.29%
EPS 24.42 16.60 11.26 13.68 17.34 21.44 8.99 94.32%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 5.00 -
NAPS 5.54 5.54 5.50 5.44 5.43 5.44 5.39 1.84%
Adjusted Per Share Value based on latest NOSH - 212,191
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 91.27 103.75 85.32 79.71 82.58 73.73 74.62 14.32%
EPS 24.46 16.64 11.28 13.71 17.38 21.50 9.00 94.39%
DPS 0.00 0.00 5.51 0.00 0.00 0.00 5.01 -
NAPS 5.5504 5.5504 5.5103 5.4502 5.4402 5.4546 5.3979 1.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.28 2.32 2.27 2.16 2.18 2.20 -
P/RPS 2.45 2.20 2.72 2.85 2.62 2.96 2.95 -11.61%
P/EPS 9.13 13.73 20.61 16.59 12.45 10.17 24.47 -48.07%
EY 10.95 7.28 4.85 6.03 8.03 9.83 4.09 92.46%
DY 0.00 0.00 2.37 0.00 0.00 0.00 2.27 -
P/NAPS 0.40 0.41 0.42 0.42 0.40 0.40 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 24/08/16 -
Price 2.17 2.26 2.25 2.28 2.22 2.31 2.12 -
P/RPS 2.38 2.18 2.64 2.87 2.69 3.14 2.85 -11.29%
P/EPS 8.89 13.61 19.99 16.66 12.80 10.77 23.58 -47.71%
EY 11.25 7.35 5.00 6.00 7.82 9.28 4.24 91.31%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.36 -
P/NAPS 0.39 0.41 0.41 0.42 0.41 0.42 0.39 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