[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 18.3%
YoY- 65.45%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 95,914 54,514 179,317 125,646 86,789 38,741 156,828 -27.88%
PBT 30,892 12,065 35,255 26,952 22,766 13,670 34,370 -6.84%
Tax -5,185 -3,324 -11,549 -5,342 -4,499 -2,374 -15,447 -51.60%
NP 25,707 8,741 23,706 21,610 18,267 11,296 18,923 22.59%
-
NP to SH 25,707 8,741 23,706 21,610 18,267 11,296 18,923 22.59%
-
Tax Rate 16.78% 27.55% 32.76% 19.82% 19.76% 17.37% 44.94% -
Total Cost 70,207 45,773 155,611 104,036 68,522 27,445 137,905 -36.16%
-
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 11,581 - - - 10,524 -
Div Payout % - - 48.86% - - - 55.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,134,538 1.86%
NOSH 212,191 212,191 212,191 212,191 212,191 210,746 210,489 0.53%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 26.80% 16.03% 13.22% 17.20% 21.05% 29.16% 12.07% -
ROE 2.20% 0.75% 2.05% 1.89% 1.60% 0.99% 1.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.55 25.89 85.16 59.67 41.21 18.38 74.51 -27.90%
EPS 12.21 4.15 11.26 10.26 8.67 5.36 8.99 22.57%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 5.00 -
NAPS 5.54 5.54 5.50 5.44 5.43 5.44 5.39 1.84%
Adjusted Per Share Value based on latest NOSH - 212,191
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.63 25.94 85.32 59.78 41.29 18.43 74.62 -27.89%
EPS 12.23 4.16 11.28 10.28 8.69 5.37 9.00 22.61%
DPS 0.00 0.00 5.51 0.00 0.00 0.00 5.01 -
NAPS 5.5504 5.5504 5.5103 5.4502 5.4402 5.4546 5.3979 1.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.28 2.32 2.27 2.16 2.18 2.20 -
P/RPS 4.90 8.81 2.72 3.80 5.24 11.86 2.95 40.12%
P/EPS 18.27 54.93 20.61 22.12 24.90 40.67 24.47 -17.65%
EY 5.47 1.82 4.85 4.52 4.02 2.46 4.09 21.32%
DY 0.00 0.00 2.37 0.00 0.00 0.00 2.27 -
P/NAPS 0.40 0.41 0.42 0.42 0.40 0.40 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 24/08/16 -
Price 2.17 2.26 2.25 2.28 2.22 2.31 2.12 -
P/RPS 4.76 8.73 2.64 3.82 5.39 12.57 2.85 40.63%
P/EPS 17.78 54.44 19.99 22.22 25.59 43.10 23.58 -17.11%
EY 5.63 1.84 5.00 4.50 3.91 2.32 4.24 20.74%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.36 -
P/NAPS 0.39 0.41 0.41 0.42 0.41 0.42 0.39 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