[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -57.45%
YoY- 270.38%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,454 55,810 39,091 25,328 95,848 59,622 41,774 40.47%
PBT 20,689 16,952 16,100 10,965 28,249 14,914 9,430 69.08%
Tax -2,055 -3,793 -3,623 -2,350 -8,003 -3,585 -2,327 -7.97%
NP 18,634 13,159 12,477 8,615 20,246 11,329 7,103 90.55%
-
NP to SH 18,634 13,159 12,477 8,615 20,246 11,329 7,103 90.55%
-
Tax Rate 9.93% 22.37% 22.50% 21.43% 28.33% 24.04% 24.68% -
Total Cost 50,820 42,651 26,614 16,713 75,602 48,293 34,671 29.12%
-
Net Worth 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 -2.34%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,211 - - - 11,210 - - -
Div Payout % 60.17% - - - 55.37% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 1,131,550 -2.34%
NOSH 224,235 224,173 224,406 224,348 224,208 224,336 224,069 0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 26.83% 23.58% 31.92% 34.01% 21.12% 19.00% 17.00% -
ROE 1.71% 1.13% 1.08% 0.74% 1.76% 0.99% 0.63% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.97 24.90 17.42 11.29 42.75 26.58 18.64 40.41%
EPS 8.31 5.87 5.56 3.84 9.03 5.05 3.17 90.45%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 4.87 5.18 5.16 5.16 5.14 5.08 5.05 -2.39%
Adjusted Per Share Value based on latest NOSH - 224,348
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.04 26.55 18.60 12.05 45.60 28.37 19.88 40.43%
EPS 8.87 6.26 5.94 4.10 9.63 5.39 3.38 90.59%
DPS 5.33 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 5.1956 5.5248 5.5092 5.5078 5.483 5.4221 5.3837 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.30 1.17 1.26 1.31 1.49 1.51 1.44 -
P/RPS 4.20 4.70 7.23 11.60 3.49 5.68 7.72 -33.43%
P/EPS 15.64 19.93 22.66 34.11 16.50 29.90 45.43 -50.97%
EY 6.39 5.02 4.41 2.93 6.06 3.34 2.20 103.97%
DY 3.85 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.27 0.23 0.24 0.25 0.29 0.30 0.29 -4.66%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 22/02/02 -
Price 1.41 1.22 1.22 1.30 1.40 1.56 1.55 -
P/RPS 4.55 4.90 7.00 11.52 3.27 5.87 8.31 -33.14%
P/EPS 16.97 20.78 21.94 33.85 15.50 30.89 48.90 -50.71%
EY 5.89 4.81 4.56 2.95 6.45 3.24 2.05 102.49%
DY 3.55 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.29 0.24 0.24 0.25 0.27 0.31 0.31 -4.36%

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