[DAIMAN] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.28%
YoY- 85.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 192,699 166,255 157,092 167,808 173,517 190,455 196,601 -1.32%
PBT 58,812 95,339 82,356 106,803 110,933 81,259 77,680 -16.91%
Tax -24,535 -32,421 -19,718 -19,483 -19,711 -12,398 -14,412 42.52%
NP 34,277 62,918 62,638 87,320 91,222 68,861 63,268 -33.51%
-
NP to SH 34,277 62,918 62,638 87,320 91,222 68,861 63,268 -33.51%
-
Tax Rate 41.72% 34.01% 23.94% 18.24% 17.77% 15.26% 18.55% -
Total Cost 158,422 103,337 94,454 80,488 82,295 121,594 133,333 12.16%
-
Net Worth 1,086,811 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 4.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,842 16,842 25,254 25,254 25,254 25,254 21,055 -13.81%
Div Payout % 49.14% 26.77% 40.32% 28.92% 27.68% 36.67% 33.28% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,086,811 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 4.80%
NOSH 210,215 210,534 210,514 210,769 210,549 210,450 210,579 -0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.79% 37.84% 39.87% 52.04% 52.57% 36.16% 32.18% -
ROE 3.15% 5.80% 5.90% 8.27% 8.56% 6.69% 6.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.67 78.97 74.62 79.62 82.41 90.50 93.36 -1.20%
EPS 16.31 29.88 29.75 41.43 43.33 32.72 30.04 -33.42%
DPS 8.00 8.00 12.00 12.00 12.00 12.00 10.00 -13.81%
NAPS 5.17 5.15 5.04 5.01 5.06 4.89 4.81 4.92%
Adjusted Per Share Value based on latest NOSH - 210,769
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.68 79.10 74.74 79.84 82.56 90.61 93.54 -1.32%
EPS 16.31 29.94 29.80 41.54 43.40 32.76 30.10 -33.51%
DPS 8.01 8.01 12.02 12.02 12.02 12.02 10.02 -13.85%
NAPS 5.1708 5.1586 5.048 5.024 5.0689 4.8963 4.8191 4.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.50 3.76 2.88 3.09 2.72 2.68 1.99 -
P/RPS 3.82 4.76 3.86 3.88 3.30 2.96 2.13 47.55%
P/EPS 21.46 12.58 9.68 7.46 6.28 8.19 6.62 118.87%
EY 4.66 7.95 10.33 13.41 15.93 12.21 15.10 -54.29%
DY 2.29 2.13 4.17 3.88 4.41 4.48 5.03 -40.79%
P/NAPS 0.68 0.73 0.57 0.62 0.54 0.55 0.41 40.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 23/05/13 -
Price 3.12 3.55 3.36 2.98 3.35 2.61 2.77 -
P/RPS 3.40 4.50 4.50 3.74 4.06 2.88 2.97 9.42%
P/EPS 19.13 11.88 11.29 7.19 7.73 7.98 9.22 62.60%
EY 5.23 8.42 8.86 13.90 12.93 12.54 10.85 -38.49%
DY 2.56 2.25 3.57 4.03 3.58 4.60 3.61 -20.46%
P/NAPS 0.60 0.69 0.67 0.59 0.66 0.53 0.58 2.28%

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