[DAIMAN] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -10.65%
YoY- -64.93%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 180,277 185,217 215,559 199,629 192,699 166,255 157,092 9.60%
PBT 47,207 40,180 55,312 54,248 58,812 95,339 82,356 -30.97%
Tax -15,309 -14,203 -26,621 -23,623 -24,535 -32,421 -19,718 -15.51%
NP 31,898 25,977 28,691 30,625 34,277 62,918 62,638 -36.20%
-
NP to SH 31,898 25,977 28,691 30,625 34,277 62,918 62,638 -36.20%
-
Tax Rate 32.43% 35.35% 48.13% 43.55% 41.72% 34.01% 23.94% -
Total Cost 148,379 159,240 186,868 169,004 158,422 103,337 94,454 35.09%
-
Net Worth 1,100,987 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 1,060,992 2.49%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 10,528 10,528 16,842 16,842 16,842 16,842 25,254 -44.16%
Div Payout % 33.01% 40.53% 58.70% 55.00% 49.14% 26.77% 40.32% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,100,987 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 1,060,992 2.49%
NOSH 210,513 210,564 210,639 210,471 210,215 210,534 210,514 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.69% 14.03% 13.31% 15.34% 17.79% 37.84% 39.87% -
ROE 2.90% 2.38% 2.66% 2.85% 3.15% 5.80% 5.90% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.64 87.96 102.34 94.85 91.67 78.97 74.62 9.60%
EPS 15.15 12.34 13.62 14.55 16.31 29.88 29.75 -36.20%
DPS 5.00 5.00 8.00 8.00 8.00 8.00 12.00 -44.18%
NAPS 5.23 5.18 5.13 5.11 5.17 5.15 5.04 2.49%
Adjusted Per Share Value based on latest NOSH - 210,471
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.77 88.12 102.56 94.98 91.68 79.10 74.74 9.60%
EPS 15.18 12.36 13.65 14.57 16.31 29.94 29.80 -36.19%
DPS 5.01 5.01 8.01 8.01 8.01 8.01 12.02 -44.17%
NAPS 5.2383 5.1894 5.1412 5.117 5.1708 5.1586 5.048 2.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.08 2.46 2.58 2.65 3.50 3.76 2.88 -
P/RPS 2.43 2.80 2.52 2.79 3.82 4.76 3.86 -26.52%
P/EPS 13.73 19.94 18.94 18.21 21.46 12.58 9.68 26.21%
EY 7.28 5.01 5.28 5.49 4.66 7.95 10.33 -20.79%
DY 2.40 2.03 3.10 3.02 2.29 2.13 4.17 -30.78%
P/NAPS 0.40 0.47 0.50 0.52 0.68 0.73 0.57 -21.01%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 -
Price 2.30 2.05 2.55 2.65 3.12 3.55 3.36 -
P/RPS 2.69 2.33 2.49 2.79 3.40 4.50 4.50 -29.01%
P/EPS 15.18 16.62 18.72 18.21 19.13 11.88 11.29 21.79%
EY 6.59 6.02 5.34 5.49 5.23 8.42 8.86 -17.89%
DY 2.17 2.44 3.14 3.02 2.56 2.25 3.57 -28.22%
P/NAPS 0.44 0.40 0.50 0.52 0.60 0.69 0.67 -24.42%

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