[DAIMAN] QoQ 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- -76.43%
YoY- -33.71%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter 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 56,121 41,537 40,576 28,021 46,958 52,253 2.80%
PBT 7,167 29,653 10,700 11,292 43,694 16,670 35,147 -65.32%
Tax -3,257 -13,505 -4,153 -3,620 -11,143 -802 -3,918 -11.57%
NP 3,910 16,148 6,547 7,672 32,551 15,868 31,229 -74.94%
-
NP to SH 3,910 16,148 6,547 7,672 32,551 15,868 31,229 -74.94%
-
Tax Rate 45.44% 45.54% 38.81% 32.06% 25.50% 4.81% 11.15% -
Total Cost 50,555 39,973 34,990 32,904 -4,530 31,090 21,024 79.39%
-
Net Worth 1,086,811 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 4.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 16,842 - - - 25,254 - -
Div Payout % - 104.30% - - - 159.15% - -
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 1,084,252 1,060,992 1,055,953 1,065,382 1,029,105 1,012,889 4.80%
NOSH 210,215 210,534 210,514 210,769 210,549 210,450 210,579 -0.11%
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% 28.77% 15.76% 18.91% 116.17% 33.79% 59.76% -
ROE 0.36% 1.49% 0.62% 0.73% 3.06% 1.54% 3.08% -
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 26.66 19.73 19.25 13.31 22.31 24.81 2.93%
EPS 1.86 7.67 3.11 3.64 15.46 7.54 14.83 -74.91%
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 26.70 19.76 19.31 13.33 22.34 24.86 2.79%
EPS 1.86 7.68 3.11 3.65 15.49 7.55 14.86 -74.94%
DPS 0.00 8.01 0.00 0.00 0.00 12.02 0.00 -
NAPS 5.1708 5.1586 5.048 5.024 5.0689 4.8963 4.8191 4.80%
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 14.11 14.60 16.05 20.44 12.01 8.02 41.53%
P/EPS 188.17 49.02 92.60 84.89 17.59 35.54 13.42 480.54%
EY 0.53 2.04 1.08 1.18 5.68 2.81 7.45 -82.80%
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 13.32 17.03 15.48 25.17 11.70 11.16 5.18%
P/EPS 167.74 46.28 108.04 81.87 21.67 34.62 18.68 331.44%
EY 0.60 2.16 0.93 1.22 4.61 2.89 5.35 -76.71%
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