[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -62.15%
YoY- 151.43%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 156,828 117,111 85,597 49,525 185,217 159,438 101,971 33.27%
PBT 34,370 19,582 18,210 14,194 40,180 25,659 13,895 83.00%
Tax -15,447 -6,521 -6,320 -4,363 -14,203 -13,116 -5,965 88.68%
NP 18,923 13,061 11,890 9,831 25,977 12,543 7,930 78.66%
-
NP to SH 18,923 13,061 11,890 9,831 25,977 12,543 7,930 78.66%
-
Tax Rate 44.94% 33.30% 34.71% 30.74% 35.35% 51.12% 42.93% -
Total Cost 137,905 104,050 73,707 39,694 159,240 146,895 94,041 29.10%
-
Net Worth 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 3.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,524 - - - 10,525 - - -
Div Payout % 55.62% - - - 40.52% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 3.67%
NOSH 210,489 210,661 210,442 210,513 210,510 210,453 210,344 0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.07% 11.15% 13.89% 19.85% 14.03% 7.87% 7.78% -
ROE 1.67% 1.19% 1.09% 0.89% 2.38% 1.16% 0.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.51 55.59 40.67 23.53 87.98 75.76 48.48 33.21%
EPS 8.99 6.20 5.65 4.67 12.34 5.96 3.77 78.58%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 5.39 5.19 5.19 5.23 5.18 5.13 5.11 3.62%
Adjusted Per Share Value based on latest NOSH - 210,513
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.62 55.72 40.73 23.56 88.12 75.86 48.52 33.27%
EPS 9.00 6.21 5.66 4.68 12.36 5.97 3.77 78.71%
DPS 5.01 0.00 0.00 0.00 5.01 0.00 0.00 -
NAPS 5.3979 5.2018 5.1964 5.2383 5.1881 5.1366 5.114 3.67%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.20 2.31 2.18 2.08 2.46 2.58 2.65 -
P/RPS 2.95 4.16 5.36 8.84 2.80 3.41 5.47 -33.76%
P/EPS 24.47 37.26 38.58 44.54 19.94 43.29 70.29 -50.54%
EY 4.09 2.68 2.59 2.25 5.02 2.31 1.42 102.56%
DY 2.27 0.00 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 0.41 0.45 0.42 0.40 0.47 0.50 0.52 -14.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 25/02/16 26/11/15 27/08/15 26/05/15 26/02/15 -
Price 2.12 2.23 2.15 2.30 2.05 2.55 2.65 -
P/RPS 2.85 4.01 5.29 9.78 2.33 3.37 5.47 -35.27%
P/EPS 23.58 35.97 38.05 49.25 16.61 42.79 70.29 -51.75%
EY 4.24 2.78 2.63 2.03 6.02 2.34 1.42 107.49%
DY 2.36 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.39 0.43 0.41 0.44 0.40 0.50 0.52 -17.46%

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