[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 1.41%
YoY- -80.28%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 198,100 185,217 212,584 203,942 217,860 166,255 146,845 22.06%
PBT 56,776 40,180 34,212 27,790 28,668 95,339 87,581 -25.07%
Tax -17,452 -14,203 -17,488 -11,930 -13,028 -32,421 -25,221 -21.74%
NP 39,324 25,977 16,724 15,860 15,640 62,918 62,360 -26.44%
-
NP to SH 39,324 25,977 16,724 15,860 15,640 62,918 62,360 -26.44%
-
Tax Rate 30.74% 35.35% 51.12% 42.93% 45.44% 34.01% 28.80% -
Total Cost 158,776 159,240 195,860 188,082 202,220 103,337 84,485 52.23%
-
Net Worth 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 2.47%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,525 - - - 16,845 - -
Div Payout % - 40.52% - - - 26.77% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,100,987 1,090,444 1,079,624 1,074,862 1,086,811 1,084,430 1,061,327 2.47%
NOSH 210,513 210,510 210,453 210,344 210,215 210,568 210,580 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.85% 14.03% 7.87% 7.78% 7.18% 37.84% 42.47% -
ROE 3.57% 2.38% 1.55% 1.48% 1.44% 5.80% 5.88% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.10 87.98 101.01 96.96 103.64 78.96 69.73 22.09%
EPS 18.68 12.34 7.95 7.54 7.44 29.88 29.61 -26.42%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 5.23 5.18 5.13 5.11 5.17 5.15 5.04 2.49%
Adjusted Per Share Value based on latest NOSH - 210,471
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.25 88.12 101.14 97.03 103.65 79.10 69.87 22.06%
EPS 18.71 12.36 7.96 7.55 7.44 29.94 29.67 -26.44%
DPS 0.00 5.01 0.00 0.00 0.00 8.01 0.00 -
NAPS 5.2383 5.1881 5.1366 5.114 5.1708 5.1595 5.0496 2.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.08 2.46 2.58 2.65 3.50 3.76 2.88 -
P/RPS 2.21 2.80 2.55 2.73 3.38 4.76 4.13 -34.06%
P/EPS 11.13 19.94 32.47 35.15 47.04 12.58 9.73 9.36%
EY 8.98 5.02 3.08 2.85 2.13 7.95 10.28 -8.61%
DY 0.00 2.03 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.40 0.47 0.50 0.52 0.68 0.73 0.57 -21.01%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 -
Price 2.30 2.05 2.55 2.65 3.12 3.55 3.36 -
P/RPS 2.44 2.33 2.52 2.73 3.01 4.50 4.82 -36.45%
P/EPS 12.31 16.61 32.09 35.15 41.94 11.88 11.35 5.55%
EY 8.12 6.02 3.12 2.85 2.38 8.42 8.81 -5.28%
DY 0.00 2.44 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.44 0.40 0.50 0.52 0.60 0.69 0.67 -24.42%

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