[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -26.77%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 173,578 154,964 156,828 156,148 171,194 198,100 185,217 -4.21%
PBT 45,532 54,680 34,370 26,109 36,420 56,776 40,180 8.65%
Tax -8,998 -9,496 -15,447 -8,694 -12,640 -17,452 -14,203 -26.13%
NP 36,534 45,184 18,923 17,414 23,780 39,324 25,977 25.39%
-
NP to SH 36,534 45,184 18,923 17,414 23,780 39,324 25,977 25.39%
-
Tax Rate 19.76% 17.37% 44.94% 33.30% 34.71% 30.74% 35.35% -
Total Cost 137,044 109,780 137,905 138,733 147,414 158,776 159,240 -9.48%
-
Net Worth 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 3.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 10,524 - - - 10,525 -
Div Payout % - - 55.62% - - - 40.52% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,143,433 1,146,459 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 3.19%
NOSH 212,191 210,746 210,489 210,661 210,442 210,513 210,510 0.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 21.05% 29.16% 12.07% 11.15% 13.89% 19.85% 14.03% -
ROE 3.20% 3.94% 1.67% 1.59% 2.18% 3.57% 2.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.43 73.53 74.51 74.12 81.35 94.10 87.98 -4.23%
EPS 17.34 21.44 8.99 8.27 11.30 18.68 12.34 25.32%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 5.43 5.44 5.39 5.19 5.19 5.23 5.18 3.17%
Adjusted Per Share Value based on latest NOSH - 209,107
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.58 73.73 74.62 74.29 81.45 94.25 88.12 -4.21%
EPS 17.38 21.50 9.00 8.29 11.31 18.71 12.36 25.38%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 5.01 -
NAPS 5.4402 5.4546 5.3979 5.2018 5.1964 5.2383 5.1881 3.19%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.16 2.18 2.20 2.31 2.18 2.08 2.46 -
P/RPS 2.62 2.96 2.95 3.12 2.68 2.21 2.80 -4.31%
P/EPS 12.45 10.17 24.47 27.94 19.29 11.13 19.94 -26.84%
EY 8.03 9.83 4.09 3.58 5.18 8.98 5.02 36.58%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.03 -
P/NAPS 0.40 0.40 0.41 0.45 0.42 0.40 0.47 -10.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 24/05/16 25/02/16 26/11/15 27/08/15 -
Price 2.22 2.31 2.12 2.23 2.15 2.30 2.05 -
P/RPS 2.69 3.14 2.85 3.01 2.64 2.44 2.33 10.00%
P/EPS 12.80 10.77 23.58 26.98 19.03 12.31 16.61 -15.87%
EY 7.82 9.28 4.24 3.71 5.26 8.12 6.02 18.95%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.44 -
P/NAPS 0.41 0.42 0.39 0.43 0.41 0.44 0.40 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