[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 20.94%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 38,741 156,828 117,111 85,597 49,525 185,217 159,438 -60.96%
PBT 13,670 34,370 19,582 18,210 14,194 40,180 25,659 -34.20%
Tax -2,374 -15,447 -6,521 -6,320 -4,363 -14,203 -13,116 -67.90%
NP 11,296 18,923 13,061 11,890 9,831 25,977 12,543 -6.72%
-
NP to SH 11,296 18,923 13,061 11,890 9,831 25,977 12,543 -6.72%
-
Tax Rate 17.37% 44.94% 33.30% 34.71% 30.74% 35.35% 51.12% -
Total Cost 27,445 137,905 104,050 73,707 39,694 159,240 146,895 -67.21%
-
Net Worth 1,146,459 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 1,079,624 4.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 10,524 - - - 10,525 - -
Div Payout % - 55.62% - - - 40.52% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,146,459 1,134,538 1,093,332 1,092,196 1,100,987 1,090,444 1,079,624 4.07%
NOSH 210,746 210,489 210,661 210,442 210,513 210,510 210,453 0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.16% 12.07% 11.15% 13.89% 19.85% 14.03% 7.87% -
ROE 0.99% 1.67% 1.19% 1.09% 0.89% 2.38% 1.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.38 74.51 55.59 40.67 23.53 87.98 75.76 -61.00%
EPS 5.36 8.99 6.20 5.65 4.67 12.34 5.96 -6.81%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 5.44 5.39 5.19 5.19 5.23 5.18 5.13 3.97%
Adjusted Per Share Value based on latest NOSH - 210,102
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.43 74.62 55.72 40.73 23.56 88.12 75.86 -60.96%
EPS 5.37 9.00 6.21 5.66 4.68 12.36 5.97 -6.79%
DPS 0.00 5.01 0.00 0.00 0.00 5.01 0.00 -
NAPS 5.4546 5.3979 5.2018 5.1964 5.2383 5.1881 5.1366 4.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.18 2.20 2.31 2.18 2.08 2.46 2.58 -
P/RPS 11.86 2.95 4.16 5.36 8.84 2.80 3.41 129.03%
P/EPS 40.67 24.47 37.26 38.58 44.54 19.94 43.29 -4.06%
EY 2.46 4.09 2.68 2.59 2.25 5.02 2.31 4.27%
DY 0.00 2.27 0.00 0.00 0.00 2.03 0.00 -
P/NAPS 0.40 0.41 0.45 0.42 0.40 0.47 0.50 -13.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 24/05/16 25/02/16 26/11/15 27/08/15 26/05/15 -
Price 2.31 2.12 2.23 2.15 2.30 2.05 2.55 -
P/RPS 12.57 2.85 4.01 5.29 9.78 2.33 3.37 139.93%
P/EPS 43.10 23.58 35.97 38.05 49.25 16.61 42.79 0.48%
EY 2.32 4.24 2.78 2.63 2.03 6.02 2.34 -0.56%
DY 0.00 2.36 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.42 0.39 0.43 0.41 0.44 0.40 0.50 -10.94%

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