[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 47.05%
YoY- 40.73%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 137,364 171,895 183,358 191,828 218,056 179,317 167,528 -12.38%
PBT 12,324 45,641 46,074 61,784 48,260 35,255 35,936 -50.97%
Tax -3,924 -4,569 -9,841 -10,370 -13,296 -11,549 -7,122 -32.76%
NP 8,400 41,072 36,233 51,414 34,964 23,706 28,813 -55.99%
-
NP to SH 8,400 41,072 36,233 51,414 34,964 23,706 28,813 -55.99%
-
Tax Rate 31.84% 10.01% 21.36% 16.78% 27.55% 32.76% 19.82% -
Total Cost 128,964 130,823 147,125 140,414 183,092 155,611 138,714 -4.73%
-
Net Worth 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 2.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 10,528 - - - 11,581 - -
Div Payout % - 25.63% - - - 48.86% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 2.43%
NOSH 212,191 212,191 212,191 212,191 212,191 212,191 212,191 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.12% 23.89% 19.76% 26.80% 16.03% 13.22% 17.20% -
ROE 0.71% 3.47% 3.11% 4.41% 3.00% 2.05% 2.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.23 81.63 87.08 91.10 103.55 85.16 79.56 -12.38%
EPS 4.00 19.50 17.21 24.42 16.60 11.26 13.68 -55.91%
DPS 0.00 5.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 5.64 5.62 5.54 5.54 5.54 5.50 5.44 2.43%
Adjusted Per Share Value based on latest NOSH - 212,191
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.35 81.78 87.24 91.27 103.75 85.32 79.71 -12.39%
EPS 4.00 19.54 17.24 24.46 16.64 11.28 13.71 -55.97%
DPS 0.00 5.01 0.00 0.00 0.00 5.51 0.00 -
NAPS 5.6505 5.6305 5.5503 5.5504 5.5504 5.5103 5.4502 2.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.81 1.95 2.15 2.23 2.28 2.32 2.27 -
P/RPS 4.31 2.39 2.47 2.45 2.20 2.72 2.85 31.71%
P/EPS 70.44 10.00 12.49 9.13 13.73 20.61 16.59 161.97%
EY 1.42 10.00 8.00 10.95 7.28 4.85 6.03 -61.83%
DY 0.00 2.56 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.50 0.35 0.39 0.40 0.41 0.42 0.42 12.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 2.96 2.12 2.08 2.17 2.26 2.25 2.28 -
P/RPS 4.54 2.60 2.39 2.38 2.18 2.64 2.87 35.72%
P/EPS 74.20 10.87 12.09 8.89 13.61 19.99 16.66 170.45%
EY 1.35 9.20 8.27 11.25 7.35 5.00 6.00 -62.97%
DY 0.00 2.36 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.52 0.38 0.38 0.39 0.41 0.41 0.42 15.28%

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