[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 6.33%
YoY- -4.89%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 78,182 101,312 95,848 79,496 83,548 73,176 85,318 -5.64%
PBT 32,200 43,860 28,249 19,885 18,860 12,108 17,233 51.53%
Tax -7,246 -9,400 -8,003 -4,780 -4,654 -2,804 -4,857 30.46%
NP 24,954 34,460 20,246 15,105 14,206 9,304 12,376 59.39%
-
NP to SH 24,954 34,460 20,246 15,105 14,206 9,304 12,376 59.39%
-
Tax Rate 22.50% 21.43% 28.33% 24.04% 24.68% 23.16% 28.18% -
Total Cost 53,228 66,852 75,602 64,390 69,342 63,872 72,942 -18.89%
-
Net Worth 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 1,134,466 1.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 11,210 - - - 8,968 -
Div Payout % - - 55.37% - - - 72.46% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 1,122,742 1,134,466 1.37%
NOSH 224,406 224,348 224,208 224,336 224,069 223,653 224,202 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 31.92% 34.01% 21.12% 19.00% 17.00% 12.71% 14.51% -
ROE 2.16% 2.98% 1.76% 1.33% 1.26% 0.83% 1.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.84 45.16 42.75 35.44 37.29 32.72 38.05 -5.69%
EPS 11.12 15.36 9.03 6.73 6.34 4.16 5.52 59.30%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 5.16 5.16 5.14 5.08 5.05 5.02 5.06 1.30%
Adjusted Per Share Value based on latest NOSH - 224,840
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 37.20 48.20 45.60 37.82 39.75 34.82 40.59 -5.63%
EPS 11.87 16.40 9.63 7.19 6.76 4.43 5.89 59.34%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 4.27 -
NAPS 5.5092 5.5078 5.483 5.4221 5.3837 5.3418 5.3975 1.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.26 1.31 1.49 1.51 1.44 1.15 1.44 -
P/RPS 3.62 2.90 3.49 4.26 3.86 3.51 3.78 -2.83%
P/EPS 11.33 8.53 16.50 22.43 22.71 27.64 26.09 -42.56%
EY 8.83 11.73 6.06 4.46 4.40 3.62 3.83 74.25%
DY 0.00 0.00 3.36 0.00 0.00 0.00 2.78 -
P/NAPS 0.24 0.25 0.29 0.30 0.29 0.23 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 27/08/02 22/05/02 22/02/02 29/11/01 19/09/01 -
Price 1.22 1.30 1.40 1.56 1.55 1.43 1.18 -
P/RPS 3.50 2.88 3.27 4.40 4.16 4.37 3.10 8.40%
P/EPS 10.97 8.46 15.50 23.17 24.45 34.38 21.38 -35.83%
EY 9.11 11.82 6.45 4.32 4.09 2.91 4.68 55.71%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.39 -
P/NAPS 0.24 0.25 0.27 0.31 0.31 0.28 0.23 2.86%

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