[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -40.31%
YoY- 14.9%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 179,317 125,646 86,789 38,741 156,828 117,111 85,597 63.79%
PBT 35,255 26,952 22,766 13,670 34,370 19,582 18,210 55.39%
Tax -11,549 -5,342 -4,499 -2,374 -15,447 -6,521 -6,320 49.52%
NP 23,706 21,610 18,267 11,296 18,923 13,061 11,890 58.47%
-
NP to SH 23,706 21,610 18,267 11,296 18,923 13,061 11,890 58.47%
-
Tax Rate 32.76% 19.82% 19.76% 17.37% 44.94% 33.30% 34.71% -
Total Cost 155,611 104,036 68,522 27,445 137,905 104,050 73,707 64.64%
-
Net Worth 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 3.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,581 - - - 10,524 - - -
Div Payout % 48.86% - - - 55.62% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 3.99%
NOSH 212,191 212,191 212,191 210,746 210,489 210,661 210,442 0.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.22% 17.20% 21.05% 29.16% 12.07% 11.15% 13.89% -
ROE 2.05% 1.89% 1.60% 0.99% 1.67% 1.19% 1.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 85.16 59.67 41.21 18.38 74.51 55.59 40.67 63.74%
EPS 11.26 10.26 8.67 5.36 8.99 6.20 5.65 58.43%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 5.50 5.44 5.43 5.44 5.39 5.19 5.19 3.94%
Adjusted Per Share Value based on latest NOSH - 210,746
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 85.32 59.78 41.29 18.43 74.62 55.72 40.73 63.78%
EPS 11.28 10.28 8.69 5.37 9.00 6.21 5.66 58.43%
DPS 5.51 0.00 0.00 0.00 5.01 0.00 0.00 -
NAPS 5.5103 5.4502 5.4402 5.4546 5.3979 5.2018 5.1964 3.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.32 2.27 2.16 2.18 2.20 2.31 2.18 -
P/RPS 2.72 3.80 5.24 11.86 2.95 4.16 5.36 -36.40%
P/EPS 20.61 22.12 24.90 40.67 24.47 37.26 38.58 -34.18%
EY 4.85 4.52 4.02 2.46 4.09 2.68 2.59 51.98%
DY 2.37 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.40 0.41 0.45 0.42 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 22/11/16 24/08/16 24/05/16 25/02/16 -
Price 2.25 2.28 2.22 2.31 2.12 2.23 2.15 -
P/RPS 2.64 3.82 5.39 12.57 2.85 4.01 5.29 -37.11%
P/EPS 19.99 22.22 25.59 43.10 23.58 35.97 38.05 -34.91%
EY 5.00 4.50 3.91 2.32 4.24 2.78 2.63 53.52%
DY 2.44 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.41 0.42 0.41 0.42 0.39 0.43 0.41 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