[DAIMAN] YoY Quarter Result on 30-Jun-2017 [#4]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -37.3%
YoY- -64.24%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 34,376 53,671 39,717 25,779 56,121 46,958 53,104 -6.98%
PBT 11,085 8,303 14,788 14,521 29,653 16,670 13,091 -2.73%
Tax 2,812 -6,207 -8,926 -1,087 -13,505 -802 -2,816 -
NP 13,897 2,096 5,862 13,434 16,148 15,868 10,275 5.15%
-
NP to SH 13,897 2,096 5,862 13,434 16,148 15,868 10,275 5.15%
-
Tax Rate -25.37% 74.76% 60.36% 7.49% 45.54% 4.81% 21.51% -
Total Cost 20,479 51,575 33,855 12,345 39,973 31,090 42,829 -11.56%
-
Net Worth 1,183,425 1,158,168 1,136,553 1,090,722 1,084,252 1,029,105 976,967 3.24%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,528 11,581 10,543 10,528 16,842 25,254 21,055 -10.90%
Div Payout % 75.76% 552.56% 179.86% 78.37% 104.30% 159.15% 204.92% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,183,425 1,158,168 1,136,553 1,090,722 1,084,252 1,029,105 976,967 3.24%
NOSH 212,191 212,191 210,863 210,564 210,534 210,450 210,553 0.12%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 40.43% 3.91% 14.76% 52.11% 28.77% 33.79% 19.35% -
ROE 1.17% 0.18% 0.52% 1.23% 1.49% 1.54% 1.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.32 25.49 18.84 12.24 26.66 22.31 25.22 -6.99%
EPS 6.60 1.00 2.78 6.38 7.67 7.54 4.88 5.15%
DPS 5.00 5.50 5.00 5.00 8.00 12.00 10.00 -10.90%
NAPS 5.62 5.50 5.39 5.18 5.15 4.89 4.64 3.24%
Adjusted Per Share Value based on latest NOSH - 212,191
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.36 25.54 18.90 12.27 26.70 22.34 25.27 -6.98%
EPS 6.61 1.00 2.79 6.39 7.68 7.55 4.89 5.14%
DPS 5.01 5.51 5.02 5.01 8.01 12.02 10.02 -10.90%
NAPS 5.6305 5.5103 5.4075 5.1894 5.1586 4.8963 4.6482 3.24%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.95 2.32 2.20 2.46 3.76 2.68 1.82 -
P/RPS 11.94 9.10 11.68 20.09 14.11 12.01 7.22 8.74%
P/EPS 29.55 233.08 79.14 38.56 49.02 35.54 37.30 -3.80%
EY 3.38 0.43 1.26 2.59 2.04 2.81 2.68 3.94%
DY 2.56 2.37 2.27 2.03 2.13 4.48 5.49 -11.93%
P/NAPS 0.35 0.42 0.41 0.47 0.73 0.55 0.39 -1.78%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 24/08/16 27/08/15 29/08/14 27/08/13 28/08/12 -
Price 2.12 2.25 2.12 2.05 3.55 2.61 1.93 -
P/RPS 12.99 8.83 11.26 16.74 13.32 11.70 7.65 9.22%
P/EPS 32.12 226.05 76.26 32.13 46.28 34.62 39.55 -3.40%
EY 3.11 0.44 1.31 3.11 2.16 2.89 2.53 3.49%
DY 2.36 2.44 2.36 2.44 2.25 4.60 5.18 -12.27%
P/NAPS 0.38 0.41 0.39 0.40 0.69 0.53 0.42 -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