[DAIMAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 44.83%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 22,312 69,454 55,810 39,091 25,328 95,848 59,622 -48.03%
PBT 4,067 20,689 16,952 16,100 10,965 28,249 14,914 -57.91%
Tax -825 -2,055 -3,793 -3,623 -2,350 -8,003 -3,585 -62.41%
NP 3,242 18,634 13,159 12,477 8,615 20,246 11,329 -56.54%
-
NP to SH 3,242 18,634 13,159 12,477 8,615 20,246 11,329 -56.54%
-
Tax Rate 20.29% 9.93% 22.37% 22.50% 21.43% 28.33% 24.04% -
Total Cost 19,070 50,820 42,651 26,614 16,713 75,602 48,293 -46.14%
-
Net Worth 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 -2.72%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 11,211 - - - 11,210 - -
Div Payout % - 60.17% - - - 55.37% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,093,336 1,092,028 1,161,220 1,157,937 1,157,640 1,152,430 1,139,630 -2.72%
NOSH 223,586 224,235 224,173 224,406 224,348 224,208 224,336 -0.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.53% 26.83% 23.58% 31.92% 34.01% 21.12% 19.00% -
ROE 0.30% 1.71% 1.13% 1.08% 0.74% 1.76% 0.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.98 30.97 24.90 17.42 11.29 42.75 26.58 -47.92%
EPS 1.45 8.31 5.87 5.56 3.84 9.03 5.05 -56.44%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.89 4.87 5.18 5.16 5.16 5.14 5.08 -2.50%
Adjusted Per Share Value based on latest NOSH - 224,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.62 33.04 26.55 18.60 12.05 45.60 28.37 -48.02%
EPS 1.54 8.87 6.26 5.94 4.10 9.63 5.39 -56.58%
DPS 0.00 5.33 0.00 0.00 0.00 5.33 0.00 -
NAPS 5.2019 5.1956 5.5248 5.5092 5.5078 5.483 5.4221 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.30 1.17 1.26 1.31 1.49 1.51 -
P/RPS 13.53 4.20 4.70 7.23 11.60 3.49 5.68 78.26%
P/EPS 93.10 15.64 19.93 22.66 34.11 16.50 29.90 113.08%
EY 1.07 6.39 5.02 4.41 2.93 6.06 3.34 -53.14%
DY 0.00 3.85 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.28 0.27 0.23 0.24 0.25 0.29 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 -
Price 1.51 1.41 1.22 1.22 1.30 1.40 1.56 -
P/RPS 15.13 4.55 4.90 7.00 11.52 3.27 5.87 87.88%
P/EPS 104.14 16.97 20.78 21.94 33.85 15.50 30.89 124.67%
EY 0.96 5.89 4.81 4.56 2.95 6.45 3.24 -55.52%
DY 0.00 3.55 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.31 0.29 0.24 0.24 0.25 0.27 0.31 0.00%

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