[DAIMAN] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.28%
YoY- 85.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 158,020 168,843 199,629 167,808 185,860 151,903 145,742 1.35%
PBT 38,926 44,495 54,248 106,803 60,195 48,295 56,111 -5.90%
Tax -13,626 -14,558 -23,623 -19,483 -13,146 -13,151 -10,055 5.19%
NP 25,300 29,937 30,625 87,320 47,049 35,144 46,056 -9.49%
-
NP to SH 25,300 29,937 30,625 87,320 47,049 35,147 45,873 -9.43%
-
Tax Rate 35.00% 32.72% 43.55% 18.24% 21.84% 27.23% 17.92% -
Total Cost 132,720 138,906 169,004 80,488 138,811 116,759 99,686 4.88%
-
Net Worth 1,143,433 1,090,429 1,075,507 1,055,953 995,364 996,100 974,782 2.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,543 10,528 16,842 25,254 21,055 25,291 20,849 -10.73%
Div Payout % 41.67% 35.17% 55.00% 28.92% 44.75% 71.96% 45.45% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,143,433 1,090,429 1,075,507 1,055,953 995,364 996,100 974,782 2.69%
NOSH 212,191 210,102 210,471 210,769 210,436 210,592 210,536 0.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.01% 17.73% 15.34% 52.04% 25.31% 23.14% 31.60% -
ROE 2.21% 2.75% 2.85% 8.27% 4.73% 3.53% 4.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.04 80.36 94.85 79.62 88.32 72.13 69.22 1.35%
EPS 12.01 14.25 14.55 41.43 22.36 16.69 21.79 -9.44%
DPS 5.00 5.00 8.00 12.00 10.00 12.00 10.00 -10.90%
NAPS 5.43 5.19 5.11 5.01 4.73 4.73 4.63 2.68%
Adjusted Per Share Value based on latest NOSH - 210,769
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.18 80.33 94.98 79.84 88.43 72.27 69.34 1.35%
EPS 12.04 14.24 14.57 41.54 22.38 16.72 21.83 -9.43%
DPS 5.02 5.01 8.01 12.02 10.02 12.03 9.92 -10.72%
NAPS 5.4402 5.188 5.117 5.024 4.7357 4.7392 4.6378 2.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.16 2.18 2.65 3.09 1.81 1.83 1.78 -
P/RPS 2.88 2.71 2.79 3.88 2.05 2.54 2.57 1.91%
P/EPS 17.98 15.30 18.21 7.46 8.10 10.96 8.17 14.03%
EY 5.56 6.54 5.49 13.41 12.35 9.12 12.24 -12.31%
DY 2.31 2.29 3.02 3.88 5.52 6.56 5.62 -13.76%
P/NAPS 0.40 0.42 0.52 0.62 0.38 0.39 0.38 0.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 25/02/14 22/02/13 28/02/12 28/02/11 -
Price 2.22 2.15 2.65 2.98 1.82 1.88 1.83 -
P/RPS 2.96 2.68 2.79 3.74 2.06 2.61 2.64 1.92%
P/EPS 18.48 15.09 18.21 7.19 8.14 11.26 8.40 14.02%
EY 5.41 6.63 5.49 13.90 12.28 8.88 11.91 -12.31%
DY 2.25 2.33 3.02 4.03 5.49 6.38 5.46 -13.72%
P/NAPS 0.41 0.41 0.52 0.59 0.38 0.40 0.40 0.41%

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