[DAIMAN] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 40.32%
YoY- 73.26%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 171,895 179,317 156,828 185,217 166,255 190,455 170,476 0.13%
PBT 45,641 35,255 34,370 40,180 95,339 81,259 50,532 -1.68%
Tax -4,569 -11,549 -15,447 -14,203 -32,421 -12,398 -11,746 -14.55%
NP 41,072 23,706 18,923 25,977 62,918 68,861 38,786 0.95%
-
NP to SH 41,072 23,706 18,923 25,977 62,918 68,861 38,786 0.95%
-
Tax Rate 10.01% 32.76% 44.94% 35.35% 34.01% 15.26% 23.24% -
Total Cost 130,823 155,611 137,905 159,240 103,337 121,594 131,690 -0.10%
-
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 % 25.63% 48.86% 55.72% 40.53% 26.77% 36.67% 54.29% -
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 23.89% 13.22% 12.07% 14.03% 37.84% 36.16% 22.75% -
ROE 3.47% 2.05% 1.66% 2.38% 5.80% 6.69% 3.97% -
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 81.63 85.16 74.37 87.96 78.97 90.50 80.97 0.13%
EPS 19.50 11.26 8.97 12.34 29.88 32.72 18.42 0.95%
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 81.78 85.32 74.62 88.12 79.10 90.61 81.11 0.13%
EPS 19.54 11.28 9.00 12.36 29.94 32.76 18.45 0.96%
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 2.39 2.72 2.96 2.80 4.76 2.96 2.25 1.01%
P/EPS 10.00 20.61 24.52 19.94 12.58 8.19 9.88 0.20%
EY 10.00 4.85 4.08 5.01 7.95 12.21 10.12 -0.19%
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 2.60 2.64 2.85 2.33 4.50 2.88 2.38 1.48%
P/EPS 10.87 19.99 23.62 16.62 11.88 7.98 10.48 0.61%
EY 9.20 5.00 4.23 6.02 8.42 12.54 9.54 -0.60%
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