[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -27.59%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 89,248 69,454 74,413 78,182 101,312 95,848 79,496 8.01%
PBT 16,268 20,689 22,602 32,200 43,860 28,249 19,885 -12.51%
Tax -3,300 -2,055 -5,057 -7,246 -9,400 -8,003 -4,780 -21.86%
NP 12,968 18,634 17,545 24,954 34,460 20,246 15,105 -9.66%
-
NP to SH 12,968 18,634 17,545 24,954 34,460 20,246 15,105 -9.66%
-
Tax Rate 20.29% 9.93% 22.37% 22.50% 21.43% 28.33% 24.04% -
Total Cost 76,280 50,820 56,868 53,228 66,852 75,602 64,390 11.94%
-
Net Worth 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 -2.72%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 11,211 - - - 11,210 - -
Div Payout % - 60.17% - - - 55.37% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 -2.72%
NOSH 223,586 224,235 224,173 224,406 224,348 224,208 224,336 -0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.53% 26.83% 23.58% 31.92% 34.01% 21.12% 19.00% -
ROE 1.19% 1.71% 1.51% 2.16% 2.98% 1.76% 1.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.92 30.97 33.19 34.84 45.16 42.75 35.44 8.25%
EPS 5.80 8.31 7.83 11.12 15.36 9.03 6.73 -9.43%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.89 4.87 5.18 5.16 5.16 5.14 5.08 -2.50%
Adjusted Per Share Value based on latest NOSH - 224,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 42.46 33.04 35.40 37.20 48.20 45.60 37.82 8.01%
EPS 6.17 8.87 8.35 11.87 16.40 9.63 7.19 -9.68%
DPS 0.00 5.33 0.00 0.00 0.00 5.33 0.00 -
NAPS 5.2019 5.1956 5.5248 5.5092 5.5078 5.483 5.4221 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.30 1.17 1.26 1.31 1.49 1.51 -
P/RPS 3.38 4.20 3.52 3.62 2.90 3.49 4.26 -14.28%
P/EPS 23.28 15.64 14.95 11.33 8.53 16.50 22.43 2.50%
EY 4.30 6.39 6.69 8.83 11.73 6.06 4.46 -2.40%
DY 0.00 3.85 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.28 0.27 0.23 0.24 0.25 0.29 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 -
Price 1.51 1.41 1.22 1.22 1.30 1.40 1.56 -
P/RPS 3.78 4.55 3.68 3.50 2.88 3.27 4.40 -9.62%
P/EPS 26.03 16.97 15.59 10.97 8.46 15.50 23.17 8.06%
EY 3.84 5.89 6.42 9.11 11.82 6.45 4.32 -7.54%
DY 0.00 3.55 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.31 0.29 0.24 0.24 0.25 0.27 0.31 0.00%

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