[DAIMAN] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 47.49%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 137,364 218,056 154,964 198,100 217,860 112,084 179,836 -4.38%
PBT 12,324 48,260 54,680 56,776 28,668 174,776 56,080 -22.30%
Tax -3,924 -13,296 -9,496 -17,452 -13,028 -44,572 -15,320 -20.30%
NP 8,400 34,964 45,184 39,324 15,640 130,204 40,760 -23.13%
-
NP to SH 8,400 34,964 45,184 39,324 15,640 130,204 40,760 -23.13%
-
Tax Rate 31.84% 27.55% 17.37% 30.74% 45.44% 25.50% 27.32% -
Total Cost 128,964 183,092 109,780 158,776 202,220 -18,120 139,076 -1.24%
-
Net Worth 1,187,631 1,166,585 1,146,459 1,100,987 1,086,811 1,065,382 985,313 3.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,187,631 1,166,585 1,146,459 1,100,987 1,086,811 1,065,382 985,313 3.16%
NOSH 212,191 212,191 210,746 210,513 210,215 210,549 210,537 0.13%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.12% 16.03% 29.16% 19.85% 7.18% 116.17% 22.67% -
ROE 0.71% 3.00% 3.94% 3.57% 1.44% 12.22% 4.14% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 65.23 103.55 73.53 94.10 103.64 53.23 85.42 -4.39%
EPS 4.00 16.60 21.44 18.68 7.44 61.84 19.36 -23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.64 5.54 5.44 5.23 5.17 5.06 4.68 3.15%
Adjusted Per Share Value based on latest NOSH - 212,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 65.35 103.75 73.73 94.25 103.65 53.33 85.56 -4.38%
EPS 4.00 16.64 21.50 18.71 7.44 61.95 19.39 -23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6505 5.5504 5.4546 5.2383 5.1708 5.0689 4.6879 3.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.81 2.28 2.18 2.08 3.50 2.72 1.87 -
P/RPS 4.31 2.20 2.96 2.21 3.38 5.11 2.19 11.93%
P/EPS 70.44 13.73 10.17 11.13 47.04 4.40 9.66 39.23%
EY 1.42 7.28 9.83 8.98 2.13 22.74 10.35 -28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.40 0.40 0.68 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 22/11/16 26/11/15 25/11/14 26/11/13 27/11/12 -
Price 2.96 2.26 2.31 2.30 3.12 3.35 1.90 -
P/RPS 4.54 2.18 3.14 2.44 3.01 6.29 2.22 12.65%
P/EPS 74.20 13.61 10.77 12.31 41.94 5.42 9.81 40.08%
EY 1.35 7.35 9.28 8.12 2.38 18.46 10.19 -28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.42 0.44 0.60 0.66 0.41 4.03%

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