[DAIMAN] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 34.03%
YoY- 63.59%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 74,413 78,182 101,312 95,848 79,496 83,548 73,176 1.12%
PBT 22,602 32,200 43,860 28,249 19,885 18,860 12,108 51.66%
Tax -5,057 -7,246 -9,400 -8,003 -4,780 -4,654 -2,804 48.21%
NP 17,545 24,954 34,460 20,246 15,105 14,206 9,304 52.69%
-
NP to SH 17,545 24,954 34,460 20,246 15,105 14,206 9,304 52.69%
-
Tax Rate 22.37% 22.50% 21.43% 28.33% 24.04% 24.68% 23.16% -
Total Cost 56,868 53,228 66,852 75,602 64,390 69,342 63,872 -7.45%
-
Net Worth 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 2.27%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 11,210 - - - -
Div Payout % - - - 55.37% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 2.27%
NOSH 224,173 224,406 224,348 224,208 224,336 224,069 223,653 0.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.58% 31.92% 34.01% 21.12% 19.00% 17.00% 12.71% -
ROE 1.51% 2.16% 2.98% 1.76% 1.33% 1.26% 0.83% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.19 34.84 45.16 42.75 35.44 37.29 32.72 0.95%
EPS 7.83 11.12 15.36 9.03 6.73 6.34 4.16 52.50%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.18 5.16 5.16 5.14 5.08 5.05 5.02 2.11%
Adjusted Per Share Value based on latest NOSH - 224,045
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.40 37.20 48.20 45.60 37.82 39.75 34.82 1.10%
EPS 8.35 11.87 16.40 9.63 7.19 6.76 4.43 52.64%
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 5.5248 5.5092 5.5078 5.483 5.4221 5.3837 5.3418 2.27%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.17 1.26 1.31 1.49 1.51 1.44 1.15 -
P/RPS 3.52 3.62 2.90 3.49 4.26 3.86 3.51 0.19%
P/EPS 14.95 11.33 8.53 16.50 22.43 22.71 27.64 -33.64%
EY 6.69 8.83 11.73 6.06 4.46 4.40 3.62 50.65%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.29 0.30 0.29 0.23 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 22/02/02 29/11/01 -
Price 1.22 1.22 1.30 1.40 1.56 1.55 1.43 -
P/RPS 3.68 3.50 2.88 3.27 4.40 4.16 4.37 -10.83%
P/EPS 15.59 10.97 8.46 15.50 23.17 24.45 34.38 -41.00%
EY 6.42 9.11 11.82 6.45 4.32 4.09 2.91 69.55%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.27 0.31 0.31 0.28 -9.77%

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