[DAIMAN] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -6.02%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 191,190 165,363 142,890 215,559 157,092 196,601 159,949 3.01%
PBT 42,859 41,740 34,103 55,312 82,356 77,680 52,807 -3.41%
Tax -13,588 -14,268 -7,608 -26,621 -19,718 -14,412 -11,737 2.46%
NP 29,271 27,472 26,495 28,691 62,638 63,268 41,070 -5.48%
-
NP to SH 29,271 27,472 26,495 28,691 62,638 63,268 41,064 -5.48%
-
Tax Rate 31.70% 34.18% 22.31% 48.13% 23.94% 18.55% 22.23% -
Total Cost 161,919 137,891 116,395 186,868 94,454 133,333 118,879 5.28%
-
Net Worth 1,166,579 1,145,533 1,085,266 1,080,579 1,060,992 1,012,889 989,438 2.78%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,581 10,543 10,528 16,842 25,254 21,055 25,291 -12.20%
Div Payout % 39.57% 38.38% 39.74% 58.70% 40.32% 33.28% 61.59% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,166,579 1,145,533 1,085,266 1,080,579 1,060,992 1,012,889 989,438 2.78%
NOSH 212,191 212,191 209,107 210,639 210,514 210,579 210,518 0.13%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.31% 16.61% 18.54% 13.31% 39.87% 32.18% 25.68% -
ROE 2.51% 2.40% 2.44% 2.66% 5.90% 6.25% 4.15% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.79 78.53 68.33 102.34 74.62 93.36 75.98 3.01%
EPS 13.90 13.05 12.67 13.62 29.75 30.04 19.51 -5.49%
DPS 5.50 5.00 5.00 8.00 12.00 10.00 12.00 -12.18%
NAPS 5.54 5.44 5.19 5.13 5.04 4.81 4.70 2.77%
Adjusted Per Share Value based on latest NOSH - 212,191
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.96 78.68 67.98 102.56 74.74 93.54 76.10 3.01%
EPS 13.93 13.07 12.61 13.65 29.80 30.10 19.54 -5.48%
DPS 5.51 5.02 5.01 8.01 12.02 10.02 12.03 -12.19%
NAPS 5.5503 5.4502 5.1635 5.1412 5.048 4.8191 4.7075 2.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.15 2.27 2.31 2.58 2.88 1.99 1.85 -
P/RPS 2.37 2.89 3.38 2.52 3.86 2.13 2.43 -0.41%
P/EPS 15.47 17.40 18.23 18.94 9.68 6.62 9.48 8.50%
EY 6.47 5.75 5.49 5.28 10.33 15.10 10.54 -7.80%
DY 2.56 2.20 2.16 3.10 4.17 5.03 6.49 -14.35%
P/NAPS 0.39 0.42 0.45 0.50 0.57 0.41 0.39 0.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 24/05/16 26/05/15 27/05/14 23/05/13 29/05/12 -
Price 2.08 2.28 2.23 2.55 3.36 2.77 1.80 -
P/RPS 2.29 2.90 3.26 2.49 4.50 2.97 2.37 -0.57%
P/EPS 14.96 17.48 17.60 18.72 11.29 9.22 9.23 8.37%
EY 6.68 5.72 5.68 5.34 8.86 10.85 10.84 -7.74%
DY 2.64 2.19 2.24 3.14 3.57 3.61 6.67 -14.30%
P/NAPS 0.38 0.42 0.43 0.50 0.67 0.58 0.38 0.00%

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
Post a Comment