[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -63.13%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 171,895 137,519 95,914 54,514 179,317 125,646 86,789 57.90%
PBT 45,641 34,556 30,892 12,065 35,255 26,952 22,766 59.19%
Tax -4,569 -7,381 -5,185 -3,324 -11,549 -5,342 -4,499 1.03%
NP 41,072 27,175 25,707 8,741 23,706 21,610 18,267 71.88%
-
NP to SH 41,072 27,175 25,707 8,741 23,706 21,610 18,267 71.88%
-
Tax Rate 10.01% 21.36% 16.78% 27.55% 32.76% 19.82% 19.76% -
Total Cost 130,823 110,344 70,207 45,773 155,611 104,036 68,522 54.08%
-
Net Worth 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 2.32%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,528 - - - 11,581 - - -
Div Payout % 25.63% - - - 48.86% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 2.32%
NOSH 212,191 212,191 212,191 212,191 212,191 212,191 212,191 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.89% 19.76% 26.80% 16.03% 13.22% 17.20% 21.05% -
ROE 3.47% 2.33% 2.20% 0.75% 2.05% 1.89% 1.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.63 65.31 45.55 25.89 85.16 59.67 41.21 57.92%
EPS 19.50 12.91 12.21 4.15 11.26 10.26 8.67 71.91%
DPS 5.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 5.62 5.54 5.54 5.54 5.50 5.44 5.43 2.32%
Adjusted Per Share Value based on latest NOSH - 212,191
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.78 65.43 45.63 25.94 85.32 59.78 41.29 57.91%
EPS 19.54 12.93 12.23 4.16 11.28 10.28 8.69 71.88%
DPS 5.01 0.00 0.00 0.00 5.51 0.00 0.00 -
NAPS 5.6305 5.5503 5.5504 5.5504 5.5103 5.4502 5.4402 2.32%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.95 2.15 2.23 2.28 2.32 2.27 2.16 -
P/RPS 2.39 3.29 4.90 8.81 2.72 3.80 5.24 -40.83%
P/EPS 10.00 16.66 18.27 54.93 20.61 22.12 24.90 -45.65%
EY 10.00 6.00 5.47 1.82 4.85 4.52 4.02 83.89%
DY 2.56 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.41 0.42 0.42 0.40 -8.53%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 2.12 2.08 2.17 2.26 2.25 2.28 2.22 -
P/RPS 2.60 3.18 4.76 8.73 2.64 3.82 5.39 -38.57%
P/EPS 10.87 16.12 17.78 54.44 19.99 22.22 25.59 -43.58%
EY 9.20 6.20 5.63 1.84 5.00 4.50 3.91 77.18%
DY 2.36 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.41 0.41 0.42 0.41 -4.95%

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