[DAIMAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -5.13%
YoY- 38.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 94,158 103,472 89,728 92,925 94,450 89,248 69,454 22.37%
PBT 30,026 22,552 25,617 29,434 30,420 16,268 20,689 28.04%
Tax -5,932 -7,404 -4,634 -5,145 -4,818 -3,300 -2,055 102.08%
NP 24,094 15,148 20,983 24,289 25,602 12,968 18,634 18.59%
-
NP to SH 24,094 15,148 20,983 24,289 25,602 12,968 18,634 18.59%
-
Tax Rate 19.76% 32.83% 18.09% 17.48% 15.84% 20.29% 9.93% -
Total Cost 70,064 88,324 68,745 68,636 68,848 76,280 50,820 23.75%
-
Net Worth 988,932 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 -6.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 15,709 - - - 11,211 -
Div Payout % - - 74.87% - - - 60.17% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 988,932 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 -6.36%
NOSH 224,757 224,082 224,417 224,347 224,185 223,586 224,235 0.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.59% 14.64% 23.39% 26.14% 27.11% 14.53% 26.83% -
ROE 2.44% 1.56% 2.17% 2.19% 2.30% 1.19% 1.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.89 46.18 39.98 41.42 42.13 39.92 30.97 22.19%
EPS 10.72 6.76 9.35 10.83 11.42 5.80 8.31 18.41%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 4.40 4.34 4.30 4.95 4.96 4.89 4.87 -6.51%
Adjusted Per Share Value based on latest NOSH - 224,730
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.80 49.23 42.69 44.21 44.94 42.46 33.04 22.39%
EPS 11.46 7.21 9.98 11.56 12.18 6.17 8.87 18.53%
DPS 0.00 0.00 7.47 0.00 0.00 0.00 5.33 -
NAPS 4.7051 4.627 4.5912 5.2836 5.2905 5.2019 5.1956 -6.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.40 1.33 1.34 1.59 1.40 1.35 1.30 -
P/RPS 3.34 2.88 3.35 3.84 3.32 3.38 4.20 -14.10%
P/EPS 13.06 19.67 14.33 14.69 12.26 23.28 15.64 -11.27%
EY 7.66 5.08 6.98 6.81 8.16 4.30 6.39 12.78%
DY 0.00 0.00 5.22 0.00 0.00 0.00 3.85 -
P/NAPS 0.32 0.31 0.31 0.32 0.28 0.28 0.27 11.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.35 1.38 1.22 1.38 1.53 1.51 1.41 -
P/RPS 3.22 2.99 3.05 3.33 3.63 3.78 4.55 -20.50%
P/EPS 12.59 20.41 13.05 12.75 13.40 26.03 16.97 -17.97%
EY 7.94 4.90 7.66 7.85 7.46 3.84 5.89 21.92%
DY 0.00 0.00 5.74 0.00 0.00 0.00 3.55 -
P/NAPS 0.31 0.32 0.28 0.28 0.31 0.31 0.29 4.52%

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