[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 23.57%
YoY- 84.82%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 54,465 166,255 110,134 68,597 28,021 190,454 143,496 -47.54%
PBT 7,167 95,339 65,686 54,986 43,694 81,257 64,587 -76.87%
Tax -3,257 -32,421 -18,916 -14,763 -11,143 -12,397 -11,595 -57.07%
NP 3,910 62,918 46,770 40,223 32,551 68,860 52,992 -82.38%
-
NP to SH 3,910 62,918 46,770 40,223 32,551 68,860 52,992 -82.38%
-
Tax Rate 45.44% 34.01% 28.80% 26.85% 25.50% 15.26% 17.95% -
Total Cost 50,555 103,337 63,364 28,374 -4,530 121,594 90,504 -32.14%
-
Net Worth 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 4.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 16,845 - - - 25,269 - -
Div Payout % - 26.77% - - - 36.70% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,086,811 1,084,430 1,061,327 1,055,064 1,065,382 1,029,741 1,013,082 4.79%
NOSH 210,215 210,568 210,580 210,591 210,549 210,581 210,620 -0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.18% 37.84% 42.47% 58.64% 116.17% 36.16% 36.93% -
ROE 0.36% 5.80% 4.41% 3.81% 3.06% 6.69% 5.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.91 78.96 52.30 32.57 13.31 90.44 68.13 -47.47%
EPS 1.86 29.88 22.21 19.10 15.46 32.70 25.16 -82.35%
DPS 0.00 8.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 5.17 5.15 5.04 5.01 5.06 4.89 4.81 4.92%
Adjusted Per Share Value based on latest NOSH - 210,769
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.91 79.10 52.40 32.64 13.33 90.61 68.27 -47.54%
EPS 1.86 29.94 22.25 19.14 15.49 32.76 25.21 -82.38%
DPS 0.00 8.01 0.00 0.00 0.00 12.02 0.00 -
NAPS 5.1708 5.1595 5.0496 5.0198 5.0689 4.8993 4.82 4.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.50 3.76 2.88 3.09 2.72 2.68 1.99 -
P/RPS 13.51 4.76 5.51 9.49 20.44 2.96 2.92 177.40%
P/EPS 188.17 12.58 12.97 16.18 17.59 8.20 7.91 725.55%
EY 0.53 7.95 7.71 6.18 5.68 12.20 12.64 -87.90%
DY 0.00 2.13 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.68 0.73 0.57 0.62 0.54 0.55 0.41 40.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 27/05/14 25/02/14 26/11/13 27/08/13 23/05/13 -
Price 3.12 3.55 3.36 2.98 3.35 2.61 2.77 -
P/RPS 12.04 4.50 6.42 9.15 25.17 2.89 4.07 105.93%
P/EPS 167.74 11.88 15.13 15.60 21.67 7.98 11.01 513.54%
EY 0.60 8.42 6.61 6.41 4.61 12.53 9.08 -83.62%
DY 0.00 2.25 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.60 0.69 0.67 0.59 0.66 0.53 0.58 2.28%

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