[DAIMAN] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 8.58%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 188,442 195,090 179,317 165,363 158,020 146,044 156,828 12.98%
PBT 43,381 33,650 35,255 41,740 38,926 33,846 34,370 16.74%
Tax -12,235 -12,499 -11,549 -14,268 -13,626 -13,458 -15,447 -14.35%
NP 31,146 21,151 23,706 27,472 25,300 20,388 18,923 39.27%
-
NP to SH 31,146 21,151 23,706 27,472 25,300 20,388 18,923 39.27%
-
Tax Rate 28.20% 37.14% 32.76% 34.18% 35.00% 39.76% 44.94% -
Total Cost 157,296 173,939 155,611 137,891 132,720 125,656 137,905 9.14%
-
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,136,553 1.74%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,581 11,581 11,581 10,543 10,543 10,543 10,543 6.44%
Div Payout % 37.19% 54.76% 48.86% 38.38% 41.67% 51.71% 55.72% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,166,585 1,166,585 1,158,168 1,145,533 1,143,433 1,146,459 1,136,553 1.74%
NOSH 212,191 212,191 212,191 212,191 212,191 210,746 210,863 0.41%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.53% 10.84% 13.22% 16.61% 16.01% 13.96% 12.07% -
ROE 2.67% 1.81% 2.05% 2.40% 2.21% 1.78% 1.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 89.49 92.65 85.16 78.53 75.04 69.30 74.37 13.09%
EPS 14.79 10.04 11.26 13.05 12.01 9.67 8.97 39.44%
DPS 5.50 5.50 5.50 5.00 5.00 5.00 5.00 6.54%
NAPS 5.54 5.54 5.50 5.44 5.43 5.44 5.39 1.84%
Adjusted Per Share Value based on latest NOSH - 212,191
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 89.66 92.82 85.32 78.68 75.18 69.48 74.62 12.98%
EPS 14.82 10.06 11.28 13.07 12.04 9.70 9.00 39.31%
DPS 5.51 5.51 5.51 5.02 5.02 5.02 5.02 6.38%
NAPS 5.5504 5.5504 5.5103 5.4502 5.4402 5.4546 5.4075 1.74%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.23 2.28 2.32 2.27 2.16 2.18 2.20 -
P/RPS 2.49 2.46 2.72 2.89 2.88 3.15 2.96 -10.85%
P/EPS 15.08 22.70 20.61 17.40 17.98 22.53 24.52 -27.61%
EY 6.63 4.41 4.85 5.75 5.56 4.44 4.08 38.09%
DY 2.47 2.41 2.37 2.20 2.31 2.29 2.27 5.77%
P/NAPS 0.40 0.41 0.42 0.42 0.40 0.40 0.41 -1.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 24/08/16 -
Price 2.17 2.26 2.25 2.28 2.22 2.31 2.12 -
P/RPS 2.42 2.44 2.64 2.90 2.96 3.33 2.85 -10.30%
P/EPS 14.67 22.50 19.99 17.48 18.48 23.88 23.62 -27.14%
EY 6.82 4.44 5.00 5.72 5.41 4.19 4.23 37.37%
DY 2.53 2.43 2.44 2.19 2.25 2.16 2.36 4.73%
P/NAPS 0.39 0.41 0.41 0.42 0.41 0.42 0.39 0.00%

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