[DAIMAN] YoY 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 151,722 195,090 146,044 180,277 192,699 173,517 172,652 -2.12%
PBT 36,657 33,650 33,846 47,207 58,812 110,933 56,882 -7.05%
Tax -2,226 -12,499 -13,458 -15,309 -24,535 -19,711 -11,804 -24.26%
NP 34,431 21,151 20,388 31,898 34,277 91,222 45,078 -4.38%
-
NP to SH 34,431 21,151 20,388 31,898 34,277 91,222 45,078 -4.38%
-
Tax Rate 6.07% 37.14% 39.76% 32.43% 41.72% 17.77% 20.75% -
Total Cost 117,291 173,939 125,656 148,379 158,422 82,295 127,574 -1.39%
-
Net Worth 1,187,631 1,166,585 1,146,459 1,100,987 1,086,811 1,065,382 985,313 3.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,528 11,581 10,543 10,528 16,842 25,254 21,055 -10.90%
Div Payout % 30.58% 54.76% 51.71% 33.01% 49.14% 27.68% 46.71% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,187,631 1,166,585 1,146,459 1,100,987 1,086,811 1,065,382 985,313 3.16%
NOSH 212,191 212,191 210,746 210,513 210,215 210,549 210,537 0.13%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 22.69% 10.84% 13.96% 17.69% 17.79% 52.57% 26.11% -
ROE 2.90% 1.81% 1.78% 2.90% 3.15% 8.56% 4.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.05 92.65 69.30 85.64 91.67 82.41 82.01 -2.13%
EPS 16.35 10.04 9.67 15.15 16.31 43.33 21.41 -4.39%
DPS 5.00 5.50 5.00 5.00 8.00 12.00 10.00 -10.90%
NAPS 5.64 5.54 5.44 5.23 5.17 5.06 4.68 3.15%
Adjusted Per Share Value based on latest NOSH - 212,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.19 92.82 69.48 85.77 91.68 82.56 82.14 -2.12%
EPS 16.38 10.06 9.70 15.18 16.31 43.40 21.45 -4.39%
DPS 5.01 5.51 5.02 5.01 8.01 12.02 10.02 -10.90%
NAPS 5.6505 5.5504 5.4546 5.2383 5.1708 5.0689 4.6879 3.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.81 2.28 2.18 2.08 3.50 2.72 1.87 -
P/RPS 3.90 2.46 3.15 2.43 3.82 3.30 2.28 9.35%
P/EPS 17.19 22.70 22.53 13.73 21.46 6.28 8.73 11.94%
EY 5.82 4.41 4.44 7.28 4.66 15.93 11.45 -10.66%
DY 1.78 2.41 2.29 2.40 2.29 4.41 5.35 -16.75%
P/NAPS 0.50 0.41 0.40 0.40 0.68 0.54 0.40 3.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 22/11/16 26/11/15 25/11/14 26/11/13 27/11/12 -
Price 2.96 2.26 2.31 2.30 3.12 3.35 1.90 -
P/RPS 4.11 2.44 3.33 2.69 3.40 4.06 2.32 9.99%
P/EPS 18.10 22.50 23.88 15.18 19.13 7.73 8.87 12.61%
EY 5.52 4.44 4.19 6.59 5.23 12.93 11.27 -11.21%
DY 1.69 2.43 2.16 2.17 2.56 3.58 5.26 -17.23%
P/NAPS 0.52 0.41 0.42 0.44 0.60 0.66 0.41 4.03%

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