[DAIMAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -27.81%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,732 90,534 94,158 103,472 89,728 92,925 94,450 -6.25%
PBT 25,419 27,318 30,026 22,552 25,617 29,434 30,420 -11.29%
Tax -3,150 -5,518 -5,932 -7,404 -4,634 -5,145 -4,818 -24.69%
NP 22,269 21,800 24,094 15,148 20,983 24,289 25,602 -8.88%
-
NP to SH 22,269 21,800 24,094 15,148 20,983 24,289 25,602 -8.88%
-
Tax Rate 12.39% 20.20% 19.76% 32.83% 18.09% 17.48% 15.84% -
Total Cost 63,463 68,734 70,064 88,324 68,745 68,636 68,848 -5.28%
-
Net Worth 988,734 979,203 988,932 972,519 964,993 1,110,519 1,111,960 -7.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 20,224 - - - 15,709 - - -
Div Payout % 90.82% - - - 74.87% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 988,734 979,203 988,932 972,519 964,993 1,110,519 1,111,960 -7.53%
NOSH 224,712 224,587 224,757 224,082 224,417 224,347 224,185 0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.98% 24.08% 25.59% 14.64% 23.39% 26.14% 27.11% -
ROE 2.25% 2.23% 2.44% 1.56% 2.17% 2.19% 2.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.15 40.31 41.89 46.18 39.98 41.42 42.13 -6.40%
EPS 9.91 9.71 10.72 6.76 9.35 10.83 11.42 -9.02%
DPS 9.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 4.40 4.36 4.40 4.34 4.30 4.95 4.96 -7.68%
Adjusted Per Share Value based on latest NOSH - 224,082
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.79 43.07 44.80 49.23 42.69 44.21 44.94 -6.26%
EPS 10.60 10.37 11.46 7.21 9.98 11.56 12.18 -8.85%
DPS 9.62 0.00 0.00 0.00 7.47 0.00 0.00 -
NAPS 4.7042 4.6588 4.7051 4.627 4.5912 5.2836 5.2905 -7.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.35 1.26 1.40 1.33 1.34 1.59 1.40 -
P/RPS 3.54 3.13 3.34 2.88 3.35 3.84 3.32 4.37%
P/EPS 13.62 12.98 13.06 19.67 14.33 14.69 12.26 7.27%
EY 7.34 7.70 7.66 5.08 6.98 6.81 8.16 -6.82%
DY 6.67 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.31 0.29 0.32 0.31 0.31 0.32 0.28 7.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 -
Price 1.25 1.18 1.35 1.38 1.22 1.38 1.53 -
P/RPS 3.28 2.93 3.22 2.99 3.05 3.33 3.63 -6.54%
P/EPS 12.61 12.16 12.59 20.41 13.05 12.75 13.40 -3.97%
EY 7.93 8.23 7.94 4.90 7.66 7.85 7.46 4.16%
DY 7.20 0.00 0.00 0.00 5.74 0.00 0.00 -
P/NAPS 0.28 0.27 0.31 0.32 0.28 0.28 0.31 -6.56%

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