[DAIMAN] QoQ TTM 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- -6.32%
YoY- -54.2%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 168,843 180,277 185,217 215,559 199,629 192,699 166,255 1.03%
PBT 44,495 47,207 40,180 55,312 54,248 58,812 95,339 -39.74%
Tax -14,558 -15,309 -14,203 -26,621 -23,623 -24,535 -32,421 -41.27%
NP 29,937 31,898 25,977 28,691 30,625 34,277 62,918 -38.97%
-
NP to SH 29,937 31,898 25,977 28,691 30,625 34,277 62,918 -38.97%
-
Tax Rate 32.72% 32.43% 35.35% 48.13% 43.55% 41.72% 34.01% -
Total Cost 138,906 148,379 159,240 186,868 169,004 158,422 103,337 21.73%
-
Net Worth 1,090,429 1,100,987 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 0.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,528 10,528 10,528 16,842 16,842 16,842 16,842 -26.82%
Div Payout % 35.17% 33.01% 40.53% 58.70% 55.00% 49.14% 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 1,090,429 1,100,987 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 0.37%
NOSH 210,102 210,513 210,564 210,639 210,471 210,215 210,534 -0.13%
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 17.73% 17.69% 14.03% 13.31% 15.34% 17.79% 37.84% -
ROE 2.75% 2.90% 2.38% 2.66% 2.85% 3.15% 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 80.36 85.64 87.96 102.34 94.85 91.67 78.97 1.16%
EPS 14.25 15.15 12.34 13.62 14.55 16.31 29.88 -38.87%
DPS 5.00 5.00 5.00 8.00 8.00 8.00 8.00 -26.83%
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 80.33 85.77 88.12 102.56 94.98 91.68 79.10 1.03%
EPS 14.24 15.18 12.36 13.65 14.57 16.31 29.94 -38.98%
DPS 5.01 5.01 5.01 8.01 8.01 8.01 8.01 -26.80%
NAPS 5.188 5.2383 5.1894 5.1412 5.117 5.1708 5.1586 0.37%
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 2.71 2.43 2.80 2.52 2.79 3.82 4.76 -31.23%
P/EPS 15.30 13.73 19.94 18.94 18.21 21.46 12.58 13.89%
EY 6.54 7.28 5.01 5.28 5.49 4.66 7.95 -12.17%
DY 2.29 2.40 2.03 3.10 3.02 2.29 2.13 4.93%
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 2.68 2.69 2.33 2.49 2.79 3.40 4.50 -29.14%
P/EPS 15.09 15.18 16.62 18.72 18.21 19.13 11.88 17.23%
EY 6.63 6.59 6.02 5.34 5.49 5.23 8.42 -14.69%
DY 2.33 2.17 2.44 3.14 3.02 2.56 2.25 2.35%
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