[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 58.17%
YoY- -73.18%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 85,597 49,525 185,217 159,438 101,971 54,465 166,255 -35.68%
PBT 18,210 14,194 40,180 25,659 13,895 7,167 95,339 -66.73%
Tax -6,320 -4,363 -14,203 -13,116 -5,965 -3,257 -32,421 -66.28%
NP 11,890 9,831 25,977 12,543 7,930 3,910 62,918 -66.96%
-
NP to SH 11,890 9,831 25,977 12,543 7,930 3,910 62,918 -66.96%
-
Tax Rate 34.71% 30.74% 35.35% 51.12% 42.93% 45.44% 34.01% -
Total Cost 73,707 39,694 159,240 146,895 94,041 50,555 103,337 -20.12%
-
Net Worth 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 0.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 10,525 - - - 16,845 -
Div Payout % - - 40.52% - - - 26.77% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,092,196 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 0.47%
NOSH 210,442 210,513 210,510 210,453 210,344 210,215 210,568 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.89% 19.85% 14.03% 7.87% 7.78% 7.18% 37.84% -
ROE 1.09% 0.89% 2.38% 1.16% 0.74% 0.36% 5.80% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.67 23.53 87.98 75.76 48.48 25.91 78.96 -35.66%
EPS 5.65 4.67 12.34 5.96 3.77 1.86 29.88 -66.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 5.19 5.23 5.18 5.13 5.11 5.17 5.15 0.51%
Adjusted Per Share Value based on latest NOSH - 210,639
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.73 23.56 88.12 75.86 48.52 25.91 79.10 -35.67%
EPS 5.66 4.68 12.36 5.97 3.77 1.86 29.94 -66.96%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 8.01 -
NAPS 5.1964 5.2383 5.1881 5.1366 5.114 5.1708 5.1595 0.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.18 2.08 2.46 2.58 2.65 3.50 3.76 -
P/RPS 5.36 8.84 2.80 3.41 5.47 13.51 4.76 8.21%
P/EPS 38.58 44.54 19.94 43.29 70.29 188.17 12.58 110.65%
EY 2.59 2.25 5.02 2.31 1.42 0.53 7.95 -52.55%
DY 0.00 0.00 2.03 0.00 0.00 0.00 2.13 -
P/NAPS 0.42 0.40 0.47 0.50 0.52 0.68 0.73 -30.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 -
Price 2.15 2.30 2.05 2.55 2.65 3.12 3.55 -
P/RPS 5.29 9.78 2.33 3.37 5.47 12.04 4.50 11.35%
P/EPS 38.05 49.25 16.61 42.79 70.29 167.74 11.88 116.82%
EY 2.63 2.03 6.02 2.34 1.42 0.60 8.42 -53.86%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.25 -
P/NAPS 0.41 0.44 0.40 0.50 0.52 0.60 0.69 -29.25%

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