[DAIMAN] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 47.26%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 151,722 171,895 191,190 188,442 195,090 179,317 165,363 -5.57%
PBT 36,657 45,641 42,859 43,381 33,650 35,255 41,740 -8.28%
Tax -2,226 -4,569 -13,588 -12,235 -12,499 -11,549 -14,268 -70.98%
NP 34,431 41,072 29,271 31,146 21,151 23,706 27,472 16.22%
-
NP to SH 34,431 41,072 29,271 31,146 21,151 23,706 27,472 16.22%
-
Tax Rate 6.07% 10.01% 31.70% 28.20% 37.14% 32.76% 34.18% -
Total Cost 117,291 130,823 161,919 157,296 173,939 155,611 137,891 -10.21%
-
Net Worth 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 2.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,528 10,528 11,581 11,581 11,581 11,581 10,543 -0.09%
Div Payout % 30.58% 25.63% 39.57% 37.19% 54.76% 48.86% 38.38% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,187,631 1,183,425 1,166,579 1,166,585 1,166,585 1,158,168 1,145,533 2.43%
NOSH 212,191 212,191 212,191 212,191 212,191 212,191 212,191 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.69% 23.89% 15.31% 16.53% 10.84% 13.22% 16.61% -
ROE 2.90% 3.47% 2.51% 2.67% 1.81% 2.05% 2.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 72.05 81.63 90.79 89.49 92.65 85.16 78.53 -5.57%
EPS 16.35 19.50 13.90 14.79 10.04 11.26 13.05 16.20%
DPS 5.00 5.00 5.50 5.50 5.50 5.50 5.00 0.00%
NAPS 5.64 5.62 5.54 5.54 5.54 5.50 5.44 2.43%
Adjusted Per Share Value based on latest NOSH - 212,191
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 72.19 81.78 90.96 89.66 92.82 85.32 78.68 -5.57%
EPS 16.38 19.54 13.93 14.82 10.06 11.28 13.07 16.22%
DPS 5.01 5.01 5.51 5.51 5.51 5.51 5.02 -0.13%
NAPS 5.6505 5.6305 5.5503 5.5504 5.5504 5.5103 5.4502 2.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.81 1.95 2.15 2.23 2.28 2.32 2.27 -
P/RPS 3.90 2.39 2.37 2.49 2.46 2.72 2.89 22.09%
P/EPS 17.19 10.00 15.47 15.08 22.70 20.61 17.40 -0.80%
EY 5.82 10.00 6.47 6.63 4.41 4.85 5.75 0.80%
DY 1.78 2.56 2.56 2.47 2.41 2.37 2.20 -13.15%
P/NAPS 0.50 0.35 0.39 0.40 0.41 0.42 0.42 12.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 2.96 2.12 2.08 2.17 2.26 2.25 2.28 -
P/RPS 4.11 2.60 2.29 2.42 2.44 2.64 2.90 26.14%
P/EPS 18.10 10.87 14.96 14.67 22.50 19.99 17.48 2.34%
EY 5.52 9.20 6.68 6.82 4.44 5.00 5.72 -2.34%
DY 1.69 2.36 2.64 2.53 2.43 2.44 2.19 -15.85%
P/NAPS 0.52 0.38 0.38 0.39 0.41 0.41 0.42 15.28%

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