[DAIMAN] YoY TTM Result on 30-Sep-2014 [#1]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- -45.52%

YoY- -62.42%

Quarter Report

Financial Result0914.pdf

Latest QR

Upcoming QR

DAIMAN's Result

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	195,090	146,044	180,277	192,699	173,517	172,652	173,449	1.97%
YoY %	33.58%	-18.99%	-6.45%	11.05%	0.50%	-0.46%	-	-
Horiz. %	112.48%	84.20%	103.94%	111.10%	100.04%	99.54%	100.00%	-
PBT	33,650	33,846	47,207	58,812	110,933	56,882	66,244	-10.66%
YoY %	-0.58%	-28.30%	-19.73%	-46.98%	95.02%	-14.13%	-	-
Horiz. %	50.80%	51.09%	71.26%	88.78%	167.46%	85.87%	100.00%	-
Tax	-12,499	-13,458	-15,309	-24,535	-19,711	-11,804	-17,144	-5.12%
YoY %	7.13%	12.09%	37.60%	-24.47%	-66.99%	31.15%	-	-
Horiz. %	72.91%	78.50%	89.30%	143.11%	114.97%	68.85%	100.00%	-
NP	21,151	20,388	31,898	34,277	91,222	45,078	49,100	-13.08%
YoY %	3.74%	-36.08%	-6.94%	-62.42%	102.36%	-8.19%	-	-
Horiz. %	43.08%	41.52%	64.97%	69.81%	185.79%	91.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,151	20,388	31,898	34,277	91,222	45,078	49,104	-13.08%
YoY %	3.74%	-36.08%	-6.94%	-62.42%	102.36%	-8.20%	-	-
Horiz. %	43.07%	41.52%	64.96%	69.80%	185.77%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.14%	39.76%	32.43%	41.72%	17.77%	20.75%	25.88%	-
YoY %	-6.59%	22.60%	-22.27%	134.78%	-14.36%	-19.82%	-	-
Horiz. %	143.51%	153.63%	125.31%	161.21%	68.66%	80.18%	100.00%	-
Total Cost	173,939	125,656	148,379	158,422	82,295	127,574	124,349	5.74%
YoY %	38.42%	-15.31%	-6.34%	92.51%	-35.49%	2.59%	-	-
Horiz. %	139.88%	101.05%	119.32%	127.40%	66.18%	102.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,166,585	1,146,459	1,100,987	1,086,811	1,065,382	985,313	988,195	2.80%
YoY %	1.76%	4.13%	1.30%	2.01%	8.13%	-0.29%	-	-
Horiz. %	118.05%	116.02%	111.41%	109.98%	107.81%	99.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	11,581	10,543	10,528	16,842	25,254	21,055	25,291	-12.19%
YoY %	9.85%	0.14%	-37.49%	-33.31%	19.94%	-16.75%	-	-
Horiz. %	45.79%	41.69%	41.63%	66.59%	99.85%	83.25%	100.00%	-
Div Payout %	54.76%	51.71%	33.01%	49.14%	27.68%	46.71%	51.51%	-
YoY %	5.90%	56.65%	-32.82%	77.53%	-40.74%	-9.32%	-	-
Horiz. %	106.31%	100.39%	64.08%	95.40%	53.74%	90.68%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,166,585	1,146,459	1,100,987	1,086,811	1,065,382	985,313	988,195	2.80%
YoY %	1.76%	4.13%	1.30%	2.01%	8.13%	-0.29%	-	-
Horiz. %	118.05%	116.02%	111.41%	109.98%	107.81%	99.71%	100.00%	-
NOSH	212,191	210,746	210,513	210,215	210,549	210,537	210,702	0.11%
YoY %	0.69%	0.11%	0.14%	-0.16%	0.01%	-0.08%	-	-
Horiz. %	100.71%	100.02%	99.91%	99.77%	99.93%	99.92%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.84%	13.96%	17.69%	17.79%	52.57%	26.11%	28.31%	-
YoY %	-22.35%	-21.09%	-0.56%	-66.16%	101.34%	-7.77%	-	-
Horiz. %	38.29%	49.31%	62.49%	62.84%	185.69%	92.23%	100.00%	-
ROE	1.81%	1.78%	2.90%	3.15%	8.56%	4.57%	4.97%	-
YoY %	1.69%	-38.62%	-7.94%	-63.20%	87.31%	-8.05%	-	-
Horiz. %	36.42%	35.81%	58.35%	63.38%	172.23%	91.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	92.65	69.30	85.64	91.67	82.41	82.01	82.32	1.98%
YoY %	33.69%	-19.08%	-6.58%	11.24%	0.49%	-0.38%	-	-
Horiz. %	112.55%	84.18%	104.03%	111.36%	100.11%	99.62%	100.00%	-
EPS	10.04	9.67	15.15	16.31	43.33	21.41	23.30	-13.08%
YoY %	3.83%	-36.17%	-7.11%	-62.36%	102.38%	-8.11%	-	-
Horiz. %	43.09%	41.50%	65.02%	70.00%	185.97%	91.89%	100.00%	-
DPS	5.50	5.00	5.00	8.00	12.00	10.00	12.00	-12.18%
YoY %	10.00%	0.00%	-37.50%	-33.33%	20.00%	-16.67%	-	-
Horiz. %	45.83%	41.67%	41.67%	66.67%	100.00%	83.33%	100.00%	-
NAPS	5.54	5.44	5.23	5.17	5.06	4.68	4.69	2.81%
YoY %	1.84%	4.02%	1.16%	2.17%	8.12%	-0.21%	-	-
Horiz. %	118.12%	115.99%	111.51%	110.23%	107.89%	99.79%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 210,215
RPS	92.82	69.48	85.77	91.68	82.56	82.14	82.52	1.97%
YoY %	33.59%	-18.99%	-6.45%	11.05%	0.51%	-0.46%	-	-
Horiz. %	112.48%	84.20%	103.94%	111.10%	100.05%	99.54%	100.00%	-
EPS	10.06	9.70	15.18	16.31	43.40	21.45	23.36	-13.08%
YoY %	3.71%	-36.10%	-6.93%	-62.42%	102.33%	-8.18%	-	-
Horiz. %	43.07%	41.52%	64.98%	69.82%	185.79%	91.82%	100.00%	-
DPS	5.51	5.02	5.01	8.01	12.02	10.02	12.03	-12.19%
YoY %	9.76%	0.20%	-37.45%	-33.36%	19.96%	-16.71%	-	-
Horiz. %	45.80%	41.73%	41.65%	66.58%	99.92%	83.29%	100.00%	-
NAPS	5.5504	5.4546	5.2383	5.1708	5.0689	4.6879	4.7016	2.80%
YoY %	1.76%	4.13%	1.31%	2.01%	8.13%	-0.29%	-	-
Horiz. %	118.05%	116.02%	111.42%	109.98%	107.81%	99.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	2.28	2.18	2.08	3.50	2.72	1.87	1.78	-
P/RPS	2.46	3.15	2.43	3.82	3.30	2.28	2.16	2.18%
YoY %	-21.90%	29.63%	-36.39%	15.76%	44.74%	5.56%	-	-
Horiz. %	113.89%	145.83%	112.50%	176.85%	152.78%	105.56%	100.00%	-
P/EPS	22.70	22.53	13.73	21.46	6.28	8.73	7.64	19.88%
YoY %	0.75%	64.09%	-36.02%	241.72%	-28.06%	14.27%	-	-
Horiz. %	297.12%	294.90%	179.71%	280.89%	82.20%	114.27%	100.00%	-
EY	4.41	4.44	7.28	4.66	15.93	11.45	13.09	-16.57%
YoY %	-0.68%	-39.01%	56.22%	-70.75%	39.13%	-12.53%	-	-
Horiz. %	33.69%	33.92%	55.61%	35.60%	121.70%	87.47%	100.00%	-
DY	2.41	2.29	2.40	2.29	4.41	5.35	6.74	-15.73%
YoY %	5.24%	-4.58%	4.80%	-48.07%	-17.57%	-20.62%	-	-
Horiz. %	35.76%	33.98%	35.61%	33.98%	65.43%	79.38%	100.00%	-
P/NAPS	0.41	0.40	0.40	0.68	0.54	0.40	0.38	1.27%
YoY %	2.50%	0.00%	-41.18%	25.93%	35.00%	5.26%	-	-
Horiz. %	107.89%	105.26%	105.26%	178.95%	142.11%	105.26%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	22/11/16	26/11/15	25/11/14	26/11/13	27/11/12	24/11/11	-
Price	2.26	2.31	2.30	3.12	3.35	1.90	1.92	-
P/RPS	2.44	3.33	2.69	3.40	4.06	2.32	2.33	0.77%
YoY %	-26.73%	23.79%	-20.88%	-16.26%	75.00%	-0.43%	-	-
Horiz. %	104.72%	142.92%	115.45%	145.92%	174.25%	99.57%	100.00%	-
P/EPS	22.50	23.88	15.18	19.13	7.73	8.87	8.24	18.20%
YoY %	-5.78%	57.31%	-20.65%	147.48%	-12.85%	7.65%	-	-
Horiz. %	273.06%	289.81%	184.22%	232.16%	93.81%	107.65%	100.00%	-
EY	4.44	4.19	6.59	5.23	12.93	11.27	12.14	-15.42%
YoY %	5.97%	-36.42%	26.00%	-59.55%	14.73%	-7.17%	-	-
Horiz. %	36.57%	34.51%	54.28%	43.08%	106.51%	92.83%	100.00%	-
DY	2.43	2.16	2.17	2.56	3.58	5.26	6.25	-14.55%
YoY %	12.50%	-0.46%	-15.23%	-28.49%	-31.94%	-15.84%	-	-
Horiz. %	38.88%	34.56%	34.72%	40.96%	57.28%	84.16%	100.00%	-
P/NAPS	0.41	0.42	0.44	0.60	0.66	0.41	0.41	0.00%
YoY %	-2.38%	-4.55%	-26.67%	-9.09%	60.98%	0.00%	-	-
Horiz. %	100.00%	102.44%	107.32%	146.34%	160.98%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos