[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 52.69%
YoY- -14.07%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 101,312 95,848 79,496 83,548 73,176 85,318 89,333 8.74%
PBT 43,860 28,249 19,885 18,860 12,108 17,233 21,949 58.58%
Tax -9,400 -8,003 -4,780 -4,654 -2,804 -4,857 -6,068 33.84%
NP 34,460 20,246 15,105 14,206 9,304 12,376 15,881 67.52%
-
NP to SH 34,460 20,246 15,105 14,206 9,304 12,376 15,881 67.52%
-
Tax Rate 21.43% 28.33% 24.04% 24.68% 23.16% 28.18% 27.65% -
Total Cost 66,852 75,602 64,390 69,342 63,872 72,942 73,452 -6.07%
-
Net Worth 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 1,134,466 995,948 10.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 11,210 - - - 8,968 - -
Div Payout % - 55.37% - - - 72.46% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 1,134,466 995,948 10.53%
NOSH 224,348 224,208 224,336 224,069 223,653 224,202 224,312 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 34.01% 21.12% 19.00% 17.00% 12.71% 14.51% 17.78% -
ROE 2.98% 1.76% 1.33% 1.26% 0.83% 1.09% 1.59% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 45.16 42.75 35.44 37.29 32.72 38.05 39.83 8.72%
EPS 15.36 9.03 6.73 6.34 4.16 5.52 7.08 67.50%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 5.16 5.14 5.08 5.05 5.02 5.06 4.44 10.52%
Adjusted Per Share Value based on latest NOSH - 224,272
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 48.20 45.60 37.82 39.75 34.82 40.59 42.50 8.74%
EPS 16.40 9.63 7.19 6.76 4.43 5.89 7.56 67.49%
DPS 0.00 5.33 0.00 0.00 0.00 4.27 0.00 -
NAPS 5.5078 5.483 5.4221 5.3837 5.3418 5.3975 4.7385 10.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.31 1.49 1.51 1.44 1.15 1.44 1.14 -
P/RPS 2.90 3.49 4.26 3.86 3.51 3.78 2.86 0.92%
P/EPS 8.53 16.50 22.43 22.71 27.64 26.09 16.10 -34.49%
EY 11.73 6.06 4.46 4.40 3.62 3.83 6.21 52.74%
DY 0.00 3.36 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.25 0.29 0.30 0.29 0.23 0.28 0.26 -2.57%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 27/08/02 22/05/02 22/02/02 29/11/01 19/09/01 29/05/01 -
Price 1.30 1.40 1.56 1.55 1.43 1.18 1.35 -
P/RPS 2.88 3.27 4.40 4.16 4.37 3.10 3.39 -10.29%
P/EPS 8.46 15.50 23.17 24.45 34.38 21.38 19.07 -41.80%
EY 11.82 6.45 4.32 4.09 2.91 4.68 5.24 71.91%
DY 0.00 3.57 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 0.25 0.27 0.31 0.31 0.28 0.23 0.30 -11.43%

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