[DAIMAN] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -16.17%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 148,179 151,722 171,895 191,190 188,442 195,090 179,317 -11.90%
PBT 21,714 36,657 45,641 42,859 43,381 33,650 35,255 -27.54%
Tax -1,937 -2,226 -4,569 -13,588 -12,235 -12,499 -11,549 -69.48%
NP 19,777 34,431 41,072 29,271 31,146 21,151 23,706 -11.35%
-
NP to SH 19,777 34,431 41,072 29,271 31,146 21,151 23,706 -11.35%
-
Tax Rate 8.92% 6.07% 10.01% 31.70% 28.20% 37.14% 32.76% -
Total Cost 128,402 117,291 130,823 161,919 157,296 173,939 155,611 -11.99%
-
Net Worth 1,189,737 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,528 10,528 10,528 11,581 11,581 11,581 11,581 -6.14%
Div Payout % 53.24% 30.58% 25.63% 39.57% 37.19% 54.76% 48.86% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,189,737 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1.80%
NOSH 210,181 212,191 212,191 212,191 212,191 212,191 212,191 -0.63%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.35% 22.69% 23.89% 15.31% 16.53% 10.84% 13.22% -
ROE 1.66% 2.90% 3.47% 2.51% 2.67% 1.81% 2.05% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.37 72.05 81.63 90.79 89.49 92.65 85.16 -11.91%
EPS 9.39 16.35 19.50 13.90 14.79 10.04 11.26 -11.37%
DPS 5.00 5.00 5.00 5.50 5.50 5.50 5.50 -6.14%
NAPS 5.65 5.64 5.62 5.54 5.54 5.54 5.50 1.80%
Adjusted Per Share Value based on latest NOSH - 212,191
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.50 72.19 81.78 90.96 89.66 92.82 85.32 -11.91%
EPS 9.41 16.38 19.54 13.93 14.82 10.06 11.28 -11.35%
DPS 5.01 5.01 5.01 5.51 5.51 5.51 5.51 -6.12%
NAPS 5.6605 5.6505 5.6305 5.5503 5.5504 5.5504 5.5103 1.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.95 2.81 1.95 2.15 2.23 2.28 2.32 -
P/RPS 4.19 3.90 2.39 2.37 2.49 2.46 2.72 33.27%
P/EPS 31.41 17.19 10.00 15.47 15.08 22.70 20.61 32.33%
EY 3.18 5.82 10.00 6.47 6.63 4.41 4.85 -24.46%
DY 1.69 1.78 2.56 2.56 2.47 2.41 2.37 -20.13%
P/NAPS 0.52 0.50 0.35 0.39 0.40 0.41 0.42 15.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 -
Price 2.99 2.96 2.12 2.08 2.17 2.26 2.25 -
P/RPS 4.25 4.11 2.60 2.29 2.42 2.44 2.64 37.23%
P/EPS 31.84 18.10 10.87 14.96 14.67 22.50 19.99 36.27%
EY 3.14 5.52 9.20 6.68 6.82 4.44 5.00 -26.60%
DY 1.67 1.69 2.36 2.64 2.53 2.43 2.44 -22.28%
P/NAPS 0.53 0.52 0.38 0.38 0.39 0.41 0.41 18.61%

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