[DAIMAN] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -43.13%
YoY- -74.62%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 48,048 38,741 39,717 31,514 36,072 49,525 25,779 51.16%
PBT 9,096 13,670 14,788 1,372 4,016 14,194 14,521 -26.68%
Tax -2,125 -2,374 -8,926 -201 -1,957 -4,363 -1,087 56.02%
NP 6,971 11,296 5,862 1,171 2,059 9,831 13,434 -35.29%
-
NP to SH 6,971 11,296 5,862 1,171 2,059 9,831 13,434 -35.29%
-
Tax Rate 23.36% 17.37% 60.36% 14.65% 48.73% 30.74% 7.49% -
Total Cost 41,077 27,445 33,855 30,343 34,013 39,694 12,345 122.06%
-
Net Worth 1,143,433 1,146,459 1,136,553 1,085,266 1,090,429 1,100,987 1,090,722 3.18%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 10,543 - - - 10,528 -
Div Payout % - - 179.86% - - - 78.37% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,143,433 1,146,459 1,136,553 1,085,266 1,090,429 1,100,987 1,090,722 3.18%
NOSH 212,191 210,746 210,863 209,107 210,102 210,513 210,564 0.51%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.51% 29.16% 14.76% 3.72% 5.71% 19.85% 52.11% -
ROE 0.61% 0.99% 0.52% 0.11% 0.19% 0.89% 1.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.82 18.38 18.84 15.07 17.17 23.53 12.24 51.19%
EPS 3.31 5.36 2.78 0.56 0.98 4.67 6.38 -35.30%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.43 5.44 5.39 5.19 5.19 5.23 5.18 3.17%
Adjusted Per Share Value based on latest NOSH - 209,107
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.86 18.43 18.90 14.99 17.16 23.56 12.27 51.12%
EPS 3.32 5.37 2.79 0.56 0.98 4.68 6.39 -35.24%
DPS 0.00 0.00 5.02 0.00 0.00 0.00 5.01 -
NAPS 5.4402 5.4546 5.4075 5.1635 5.188 5.2383 5.1894 3.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.16 2.18 2.20 2.31 2.18 2.08 2.46 -
P/RPS 9.47 11.86 11.68 15.33 12.70 8.84 20.09 -39.29%
P/EPS 65.25 40.67 79.14 412.50 222.45 44.54 38.56 41.77%
EY 1.53 2.46 1.26 0.24 0.45 2.25 2.59 -29.48%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.03 -
P/NAPS 0.40 0.40 0.41 0.45 0.42 0.40 0.47 -10.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 24/05/16 25/02/16 26/11/15 27/08/15 -
Price 2.22 2.31 2.12 2.23 2.15 2.30 2.05 -
P/RPS 9.73 12.57 11.26 14.80 12.52 9.78 16.74 -30.23%
P/EPS 67.06 43.10 76.26 398.21 219.39 49.25 32.13 62.95%
EY 1.49 2.32 1.31 0.25 0.46 2.03 3.11 -38.63%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.44 -
P/NAPS 0.41 0.42 0.39 0.43 0.41 0.44 0.40 1.65%

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