[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 97.42%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 103,472 89,728 92,925 94,450 89,248 69,454 74,413 24.50%
PBT 22,552 25,617 29,434 30,420 16,268 20,689 22,602 -0.14%
Tax -7,404 -4,634 -5,145 -4,818 -3,300 -2,055 -5,057 28.84%
NP 15,148 20,983 24,289 25,602 12,968 18,634 17,545 -9.30%
-
NP to SH 15,148 20,983 24,289 25,602 12,968 18,634 17,545 -9.30%
-
Tax Rate 32.83% 18.09% 17.48% 15.84% 20.29% 9.93% 22.37% -
Total Cost 88,324 68,745 68,636 68,848 76,280 50,820 56,868 34.00%
-
Net Worth 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 1,161,220 -11.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 15,709 - - - 11,211 - -
Div Payout % - 74.87% - - - 60.17% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 1,161,220 -11.12%
NOSH 224,082 224,417 224,347 224,185 223,586 224,235 224,173 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.64% 23.39% 26.14% 27.11% 14.53% 26.83% 23.58% -
ROE 1.56% 2.17% 2.19% 2.30% 1.19% 1.71% 1.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.18 39.98 41.42 42.13 39.92 30.97 33.19 24.55%
EPS 6.76 9.35 10.83 11.42 5.80 8.31 7.83 -9.30%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.34 4.30 4.95 4.96 4.89 4.87 5.18 -11.09%
Adjusted Per Share Value based on latest NOSH - 224,389
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.23 42.69 44.21 44.94 42.46 33.04 35.40 24.51%
EPS 7.21 9.98 11.56 12.18 6.17 8.87 8.35 -9.29%
DPS 0.00 7.47 0.00 0.00 0.00 5.33 0.00 -
NAPS 4.627 4.5912 5.2836 5.2905 5.2019 5.1956 5.5248 -11.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.33 1.34 1.59 1.40 1.35 1.30 1.17 -
P/RPS 2.88 3.35 3.84 3.32 3.38 4.20 3.52 -12.48%
P/EPS 19.67 14.33 14.69 12.26 23.28 15.64 14.95 20.01%
EY 5.08 6.98 6.81 8.16 4.30 6.39 6.69 -16.72%
DY 0.00 5.22 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.31 0.31 0.32 0.28 0.28 0.27 0.23 21.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 30/05/03 -
Price 1.38 1.22 1.38 1.53 1.51 1.41 1.22 -
P/RPS 2.99 3.05 3.33 3.63 3.78 4.55 3.68 -12.89%
P/EPS 20.41 13.05 12.75 13.40 26.03 16.97 15.59 19.61%
EY 4.90 7.66 7.85 7.46 3.84 5.89 6.42 -16.44%
DY 0.00 5.74 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.32 0.28 0.28 0.31 0.31 0.29 0.24 21.07%

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