[DAIMAN] QoQ Cumulative 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- 5.47%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,225 22,312 69,454 55,810 39,091 25,328 95,848 -37.53%
PBT 15,210 4,067 20,689 16,952 16,100 10,965 28,249 -33.74%
Tax -2,409 -825 -2,055 -3,793 -3,623 -2,350 -8,003 -54.98%
NP 12,801 3,242 18,634 13,159 12,477 8,615 20,246 -26.27%
-
NP to SH 12,801 3,242 18,634 13,159 12,477 8,615 20,246 -26.27%
-
Tax Rate 15.84% 20.29% 9.93% 22.37% 22.50% 21.43% 28.33% -
Total Cost 34,424 19,070 50,820 42,651 26,614 16,713 75,602 -40.72%
-
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 1.15% 0.30% 1.71% 1.13% 1.08% 0.74% 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 21.07 9.98 30.97 24.90 17.42 11.29 42.75 -37.52%
EPS 5.71 1.45 8.31 5.87 5.56 3.84 9.03 -26.26%
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 22.47 10.62 33.04 26.55 18.60 12.05 45.60 -37.53%
EPS 6.09 1.54 8.87 6.26 5.94 4.10 9.63 -26.26%
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 6.65 13.53 4.20 4.70 7.23 11.60 3.49 53.51%
P/EPS 24.52 93.10 15.64 19.93 22.66 34.11 16.50 30.13%
EY 4.08 1.07 6.39 5.02 4.41 2.93 6.06 -23.12%
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 7.26 15.13 4.55 4.90 7.00 11.52 3.27 69.93%
P/EPS 26.80 104.14 16.97 20.78 21.94 33.85 15.50 43.91%
EY 3.73 0.96 5.89 4.81 4.56 2.95 6.45 -30.51%
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