[DAIMAN] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -14.66%
YoY- -79.04%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 47,506 54,465 56,121 41,537 40,576 28,021 46,958 0.77%
PBT 6,728 7,167 29,653 10,700 11,292 43,694 16,670 -45.29%
Tax -2,708 -3,257 -13,505 -4,153 -3,620 -11,143 -802 124.57%
NP 4,020 3,910 16,148 6,547 7,672 32,551 15,868 -59.86%
-
NP to SH 4,020 3,910 16,148 6,547 7,672 32,551 15,868 -59.86%
-
Tax Rate 40.25% 45.44% 45.54% 38.81% 32.06% 25.50% 4.81% -
Total Cost 43,486 50,555 39,973 34,990 32,904 -4,530 31,090 24.99%
-
Net Worth 1,075,507 1,086,811 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 2.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 16,842 - - - 25,254 -
Div Payout % - - 104.30% - - - 159.15% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,075,507 1,086,811 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 2.97%
NOSH 210,471 210,215 210,534 210,514 210,769 210,549 210,450 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.46% 7.18% 28.77% 15.76% 18.91% 116.17% 33.79% -
ROE 0.37% 0.36% 1.49% 0.62% 0.73% 3.06% 1.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.57 25.91 26.66 19.73 19.25 13.31 22.31 0.77%
EPS 1.91 1.86 7.67 3.11 3.64 15.46 7.54 -59.86%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
NAPS 5.11 5.17 5.15 5.04 5.01 5.06 4.89 2.96%
Adjusted Per Share Value based on latest NOSH - 210,514
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.60 25.91 26.70 19.76 19.31 13.33 22.34 0.77%
EPS 1.91 1.86 7.68 3.11 3.65 15.49 7.55 -59.89%
DPS 0.00 0.00 8.01 0.00 0.00 0.00 12.02 -
NAPS 5.117 5.1708 5.1586 5.048 5.024 5.0689 4.8963 2.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.65 3.50 3.76 2.88 3.09 2.72 2.68 -
P/RPS 11.74 13.51 14.11 14.60 16.05 20.44 12.01 -1.50%
P/EPS 138.74 188.17 49.02 92.60 84.89 17.59 35.54 147.31%
EY 0.72 0.53 2.04 1.08 1.18 5.68 2.81 -59.55%
DY 0.00 0.00 2.13 0.00 0.00 0.00 4.48 -
P/NAPS 0.52 0.68 0.73 0.57 0.62 0.54 0.55 -3.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 -
Price 2.65 3.12 3.55 3.36 2.98 3.35 2.61 -
P/RPS 11.74 12.04 13.32 17.03 15.48 25.17 11.70 0.22%
P/EPS 138.74 167.74 46.28 108.04 81.87 21.67 34.62 151.66%
EY 0.72 0.60 2.16 0.93 1.22 4.61 2.89 -60.30%
DY 0.00 0.00 2.25 0.00 0.00 0.00 4.60 -
P/NAPS 0.52 0.60 0.69 0.67 0.59 0.66 0.53 -1.25%

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