[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -29.69%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 94,450 89,248 69,454 74,413 78,182 101,312 95,848 -0.97%
PBT 30,420 16,268 20,689 22,602 32,200 43,860 28,249 5.04%
Tax -4,818 -3,300 -2,055 -5,057 -7,246 -9,400 -8,003 -28.63%
NP 25,602 12,968 18,634 17,545 24,954 34,460 20,246 16.88%
-
NP to SH 25,602 12,968 18,634 17,545 24,954 34,460 20,246 16.88%
-
Tax Rate 15.84% 20.29% 9.93% 22.37% 22.50% 21.43% 28.33% -
Total Cost 68,848 76,280 50,820 56,868 53,228 66,852 75,602 -6.03%
-
Net Worth 1,111,960 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 -2.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 11,211 - - - 11,210 -
Div Payout % - - 60.17% - - - 55.37% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,111,960 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 -2.34%
NOSH 224,185 223,586 224,235 224,173 224,406 224,348 224,208 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.11% 14.53% 26.83% 23.58% 31.92% 34.01% 21.12% -
ROE 2.30% 1.19% 1.71% 1.51% 2.16% 2.98% 1.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.13 39.92 30.97 33.19 34.84 45.16 42.75 -0.96%
EPS 11.42 5.80 8.31 7.83 11.12 15.36 9.03 16.89%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.96 4.89 4.87 5.18 5.16 5.16 5.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.94 42.46 33.04 35.40 37.20 48.20 45.60 -0.96%
EPS 12.18 6.17 8.87 8.35 11.87 16.40 9.63 16.90%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 5.33 -
NAPS 5.2905 5.2019 5.1956 5.5248 5.5092 5.5078 5.483 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.40 1.35 1.30 1.17 1.26 1.31 1.49 -
P/RPS 3.32 3.38 4.20 3.52 3.62 2.90 3.49 -3.26%
P/EPS 12.26 23.28 15.64 14.95 11.33 8.53 16.50 -17.91%
EY 8.16 4.30 6.39 6.69 8.83 11.73 6.06 21.87%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.36 -
P/NAPS 0.28 0.28 0.27 0.23 0.24 0.25 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 -
Price 1.53 1.51 1.41 1.22 1.22 1.30 1.40 -
P/RPS 3.63 3.78 4.55 3.68 3.50 2.88 3.27 7.19%
P/EPS 13.40 26.03 16.97 15.59 10.97 8.46 15.50 -9.22%
EY 7.46 3.84 5.89 6.42 9.11 11.82 6.45 10.15%
DY 0.00 0.00 3.55 0.00 0.00 0.00 3.57 -
P/NAPS 0.31 0.31 0.29 0.24 0.24 0.25 0.27 9.61%

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