[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -93.79%
YoY- -87.99%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 185,217 159,438 101,971 54,465 166,255 110,134 68,597 94.25%
PBT 40,180 25,659 13,895 7,167 95,339 65,686 54,986 -18.91%
Tax -14,203 -13,116 -5,965 -3,257 -32,421 -18,916 -14,763 -2.55%
NP 25,977 12,543 7,930 3,910 62,918 46,770 40,223 -25.34%
-
NP to SH 25,977 12,543 7,930 3,910 62,918 46,770 40,223 -25.34%
-
Tax Rate 35.35% 51.12% 42.93% 45.44% 34.01% 28.80% 26.85% -
Total Cost 159,240 146,895 94,041 50,555 103,337 63,364 28,374 216.80%
-
Net Worth 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 2.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,525 - - - 16,845 - - -
Div Payout % 40.52% - - - 26.77% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 1,055,064 2.22%
NOSH 210,510 210,453 210,344 210,215 210,568 210,580 210,591 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.03% 7.87% 7.78% 7.18% 37.84% 42.47% 58.64% -
ROE 2.38% 1.16% 0.74% 0.36% 5.80% 4.41% 3.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.98 75.76 48.48 25.91 78.96 52.30 32.57 94.31%
EPS 12.34 5.96 3.77 1.86 29.88 22.21 19.10 -25.32%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 5.18 5.13 5.11 5.17 5.15 5.04 5.01 2.25%
Adjusted Per Share Value based on latest NOSH - 210,215
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.12 75.86 48.52 25.91 79.10 52.40 32.64 94.24%
EPS 12.36 5.97 3.77 1.86 29.94 22.25 19.14 -25.34%
DPS 5.01 0.00 0.00 0.00 8.01 0.00 0.00 -
NAPS 5.1881 5.1366 5.114 5.1708 5.1595 5.0496 5.0198 2.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.46 2.58 2.65 3.50 3.76 2.88 3.09 -
P/RPS 2.80 3.41 5.47 13.51 4.76 5.51 9.49 -55.77%
P/EPS 19.94 43.29 70.29 188.17 12.58 12.97 16.18 14.99%
EY 5.02 2.31 1.42 0.53 7.95 7.71 6.18 -12.97%
DY 2.03 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.47 0.50 0.52 0.68 0.73 0.57 0.62 -16.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 -
Price 2.05 2.55 2.65 3.12 3.55 3.36 2.98 -
P/RPS 2.33 3.37 5.47 12.04 4.50 6.42 9.15 -59.92%
P/EPS 16.61 42.79 70.29 167.74 11.88 15.13 15.60 4.28%
EY 6.02 2.34 1.42 0.60 8.42 6.61 6.41 -4.10%
DY 2.44 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.40 0.50 0.52 0.60 0.69 0.67 0.59 -22.88%

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