[DAIMAN] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 36.91%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,831 20,822 21,211 25,868 20,034 22,469 24,913 -20.00%
PBT 4,929 5,475 9,375 5,638 3,541 6,866 11,143 -41.97%
Tax 990 -1,172 -1,115 -1,851 -775 -1,450 -1,584 -
NP 5,919 4,303 8,260 3,787 2,766 5,416 9,559 -27.37%
-
NP to SH 5,919 4,303 8,260 3,787 2,766 5,416 9,559 -27.37%
-
Tax Rate -20.09% 21.41% 11.89% 32.83% 21.89% 21.12% 14.22% -
Total Cost 11,912 16,519 12,951 22,081 17,268 17,053 15,354 -15.58%
-
Net Worth 986,499 982,255 990,299 972,519 326,752 1,112,414 1,112,972 -7.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 20,178 - - - 5,319 - - -
Div Payout % 340.91% - - - 192.31% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 986,499 982,255 990,299 972,519 326,752 1,112,414 1,112,972 -7.73%
NOSH 224,204 225,287 225,068 224,082 75,989 224,730 224,389 -0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 33.19% 20.67% 38.94% 14.64% 13.81% 24.10% 38.37% -
ROE 0.60% 0.44% 0.83% 0.39% 0.85% 0.49% 0.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.95 9.24 9.42 11.54 26.36 10.00 11.10 -19.96%
EPS 2.64 1.91 3.67 1.69 3.64 2.41 4.26 -27.33%
DPS 9.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 4.40 4.36 4.40 4.34 4.30 4.95 4.96 -7.68%
Adjusted Per Share Value based on latest NOSH - 224,082
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.48 9.91 10.09 12.31 9.53 10.69 11.85 -20.01%
EPS 2.82 2.05 3.93 1.80 1.32 2.58 4.55 -27.32%
DPS 9.60 0.00 0.00 0.00 2.53 0.00 0.00 -
NAPS 4.6936 4.6734 4.7116 4.627 1.5546 5.2926 5.2953 -7.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.35 1.26 1.40 1.33 1.34 1.59 1.40 -
P/RPS 16.97 13.63 14.86 11.52 5.08 15.90 12.61 21.91%
P/EPS 51.14 65.97 38.15 78.70 36.81 65.98 32.86 34.33%
EY 1.96 1.52 2.62 1.27 2.72 1.52 3.04 -25.38%
DY 6.67 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.31 0.29 0.32 0.31 0.31 0.32 0.28 7.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 -
Price 1.25 1.18 1.35 1.38 1.22 1.38 1.53 -
P/RPS 15.72 12.77 14.32 11.95 4.63 13.80 13.78 9.18%
P/EPS 47.35 61.78 36.78 81.66 33.52 57.26 35.92 20.24%
EY 2.11 1.62 2.72 1.22 2.98 1.75 2.78 -16.80%
DY 7.20 0.00 0.00 0.00 5.74 0.00 0.00 -
P/NAPS 0.28 0.27 0.31 0.32 0.28 0.28 0.31 -6.56%

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